| Revenue | DKK 75K | -83% |
| EBITDA | DKK 75K | -97% |
| Net profit | DKK 40K | -98% |
| Total assets | DKK 2,9M | -45% |
| Equity | DKK 2,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.222 | 1.291 | 1.392 | 638 | 366 | 293 | 641 | 720 | 540 | 440 | 75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 504 | 535 | 865 | 495 | 8 | -2.254 | 506 | 552 | 416 | 2.325 | 75 |
| Depreciation & amort. | 141 | 141 | -108 | -76 | -120 | -120 | -120 | -120 | -120 | -0 | -0 |
| EBIT | 363 | 395 | 757 | 419 | -112 | -2.374 | 386 | 432 | 296 | 2.325 | 75 |
| Net financials | -608 | 471 | -67 | -123 | -19 | -104 | -70 | -34 | -49 | -47 | -37 |
| Profit before tax | -245 | 866 | 689 | 296 | -131 | -2.478 | 316 | 397 | 247 | 2.278 | 37 |
| Tax | 35 | 38 | 124 | -91 | -88 | -0 | -255 | 89 | -0 | 293 | -3 |
| Net profit | -280 | 828 | 565 | 388 | -43 | -2.478 | 571 | 309 | 247 | 1.985 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.639 | 9.086 | 9.355 | 9.266 | 8.324 | 3.949 | 3.871 | 3.613 | 3.322 | 5.334 | 2.916 |
| Equity | 2.105 | 2.763 | 3.328 | 3.616 | 3.573 | 64 | 635 | 594 | 591 | 2.576 | 2.616 |
| Long-term debt | 4.517 | 4.417 | 4.154 | 3.454 | 3.321 | 2.705 | 2.283 | 2.020 | 1.758 | 0 | 0 |
| Short-term debt | 1.318 | 1.169 | 1.057 | 1.523 | 845 | 905 | 952 | 998 | 973 | 2.758 | 300 |
| Total debt | 5.835 | 5.586 | 5.211 | 4.977 | 4.166 | 3.610 | 3.236 | 3.018 | 2.731 | 2.758 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
AK Management | Management | 2010 | — | — |
HD Management | Management | 2020 | — | — |
MR Unofficial title | Unofficial title | 2022 | — | — |
HA Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Allan Kasper | Management | 0 companies |
| Helle Dorit Nielsen | Management | 0 companies |
| Mette Rich Ternstrøm | Unofficial title | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Erling Halskov | Board of Directors | 0 companies |
| Per Eriksen | Board of Directors | 0 companies |