| Revenue | DKK 588K | -8% |
| EBITDA | DKK -1,8M | +5% |
| Net profit | DKK -2M | -1% |
| Total assets | DKK 7,4M | -25% |
| Equity | DKK -356K | -121% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.246 | 1.982 | 3.933 | 3.695 | 4.241 | 3.524 | 3.309 | 3.294 | 4.096 | 1.702 | 640 | 588 |
| Staff expenses | -1.981 | -2.184 | -2.570 | -2.596 | -2.874 | -3.270 | -3.774 | -3.487 | -2.970 | -2.859 | -2.570 | -2.428 |
| EBITDA | -703 | -184 | 1.363 | 1.098 | 1.341 | 254 | -446 | -192 | 1.125 | -1.157 | -1.930 | -1.840 |
| Depreciation & amort. | -178 | -54 | -51 | -76 | -79 | -82 | -128 | -112 | -68 | -47 | -49 | -0 |
| EBIT | -882 | -239 | 1.312 | 1.023 | 1.262 | 172 | -574 | -305 | 1.058 | -1.204 | -1.978 | -1.840 |
| Net financials | -54 | -130 | -300 | 14 | -211 | -70 | -307 | -231 | -291 | -45 | -19 | -229 |
| Profit before tax | -936 | -368 | 1.012 | 1.037 | 1.051 | 102 | -881 | -535 | 766 | -1.248 | -1.997 | -2.069 |
| Tax | -230 | -72 | 270 | 282 | 239 | 83 | -190 | -111 | 199 | -270 | -0 | -43 |
| Net profit | -706 | -296 | 742 | 756 | 811 | 19 | -692 | -425 | 567 | -979 | -1.997 | -2.026 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.581 | 7.623 | 8.535 | 9.692 | 9.347 | 11.860 | 11.888 | 12.057 | 11.760 | 9.451 | 9.805 | 7.394 |
| Equity | 3.628 | 3.332 | 4.074 | 4.830 | 5.641 | 5.660 | 4.969 | 4.079 | 4.647 | 3.668 | 1.670 | -356 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222 | 2.542 |
| Short-term debt | 3.953 | 4.291 | 4.460 | 4.862 | 3.706 | 6.200 | 6.920 | 7.978 | 7.113 | 5.783 | 7.913 | 5.208 |
| Total debt | 3.953 | 4.291 | 4.460 | 4.862 | 3.706 | 6.200 | 6.920 | 7.978 | 7.113 | 5.783 | 8.135 | 7.750 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1997 | — | — |
HG Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KT & T HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Belt | Founder | 0 companies |
| Henrik Gerner Belt | Founder | 0 companies |
| Torben Bressendorff | Board of Directors | 0 companies |
| Michael Belt | Board of Directors | 0 companies |
| Daniel Gerner Belt | Board of Directors | 0 companies |
| Esbern Knuth Kjerrumgaard | Board of Directors | 0 companies |
| Marcus Gerner Belt | Board of Directors | 0 companies |