| Revenue | DKK 248K | +180% |
| EBITDA | DKK -481K | -2% |
| Net profit | DKK -189K | +0% |
| Total assets | DKK 22,6M | -16% |
| Equity | DKK 21,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -118 | -103 | 115 | 190 | 103 | 103 | 213 | 159 | 140 | 25 | -193 | -18 | 88 | 248 |
| Staff expenses | -446 | -490 | -528 | -433 | -453 | -463 | -460 | -464 | -486 | -583 | -525 | -542 | -562 | -692 |
| EBITDA | -635 | -593 | -413 | -243 | -350 | -361 | -247 | -305 | -346 | -559 | -718 | -560 | -474 | -481 |
| Depreciation & amort. | -46 | -1.214 | -53 | -167 | -109 | -109 | -48 | -131 | -131 | -131 | -131 | -36 | -33 | -28 |
| EBIT | -681 | -1.806 | -466 | -410 | -459 | -470 | -295 | -436 | -477 | -689 | -849 | -596 | -507 | -509 |
| Net financials | 1.085 | -138 | 735 | 464 | 697 | 1.752 | -137 | 1.843 | 428 | 2.458 | -345 | 1.004 | 273 | 238 |
| Profit before tax | 404 | -1.944 | 269 | 54 | 238 | 1.283 | -432 | 1.408 | -49 | 1.769 | -1.194 | 408 | -233 | -271 |
| Tax | 125 | 19 | -0 | -0 | -0 | 3 | -0 | 91 | 9 | 211 | -266 | 76 | -44 | -82 |
| Net profit | 278 | -1.963 | 269 | 54 | 238 | 1.279 | -432 | 1.316 | -57 | 1.558 | -928 | 332 | -190 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.635 | 25.451 | 25.641 | 25.596 | 25.730 | 34.197 | 32.344 | 33.724 | 32.466 | 33.327 | 31.484 | 31.524 | 26.999 | 22.582 |
| Equity | 27.426 | 25.367 | 25.538 | 25.492 | 25.629 | 26.409 | 25.476 | 26.685 | 26.128 | 27.572 | 26.145 | 25.977 | 22.287 | 21.598 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 84 | 103 | 104 | 101 | 7.789 | 6.868 | 7.040 | 6.339 | 5.551 | 5.340 | 5.538 | 4.713 | 985 |
| Total debt | 209 | 84 | 103 | 104 | 101 | 7.789 | 6.868 | 7.040 | 6.339 | 5.551 | 5.340 | 5.538 | 4.713 | 985 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |