| Revenue | DKK 1,2M | -13% |
| EBITDA | DKK 876K | +3% |
| Net profit | DKK 635K | +7% |
| Total assets | DKK 1,9M | -15% |
| Equity | DKK 1,5M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 810 | 1.240 | 1.638 | 2.147 | 2.567 | 2.182 | 2.291 | 1.932 | 2.680 | 2.519 | 1.006 | 1.390 | 1.408 | 1.231 |
| Staff expenses | -477 | -489 | -658 | -892 | -985 | -1.038 | -1.129 | -1.160 | -933 | -652 | -246 | -266 | -368 | -329 |
| EBITDA | 333 | 751 | 980 | 1.255 | 1.582 | 1.144 | 1.162 | 772 | 1.748 | 1.867 | 759 | 1.124 | 852 | 876 |
| Depreciation & amort. | 348 | 291 | 224 | 273 | 250 | -155 | -584 | -41 | -39 | -42 | -60 | -52 | -98 | -63 |
| EBIT | -15 | 459 | 756 | 982 | 1.332 | 989 | 578 | 731 | 1.708 | 1.825 | 699 | 1.072 | 754 | 813 |
| Net financials | -247 | -244 | -332 | -232 | -183 | -142 | -104 | -70 | -35 | -34 | -21 | -3 | 6 | 2 |
| Profit before tax | -263 | 215 | 424 | 750 | 1.149 | 847 | 474 | 661 | 1.673 | 1.791 | 678 | 1.069 | 760 | 815 |
| Tax | -60 | 76 | 79 | 208 | 272 | 188 | 174 | 155 | 373 | 399 | 153 | 236 | 169 | 180 |
| Net profit | -203 | 139 | 345 | 543 | 878 | 659 | 300 | 506 | 1.301 | 1.392 | 525 | 833 | 592 | 635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.533 | 6.279 | 8.562 | 8.046 | 7.421 | 6.799 | 8.372 | 7.517 | 7.571 | 8.247 | 2.546 | 2.126 | 2.201 | 1.863 |
| Equity | -1.826 | -1.687 | -1.341 | -799 | 79 | 738 | 832 | 638 | 1.539 | 1.931 | 1.456 | 1.390 | 1.382 | 1.516 |
| Long-term debt | 4.510 | 3.065 | 2.968 | 2.493 | 2.051 | 810 | 830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.848 | 4.900 | 6.936 | 6.351 | 5.290 | 5.192 | 6.709 | 6.879 | 6.032 | 6.316 | 1.090 | 736 | 819 | 347 |
| Total debt | 6.359 | 7.966 | 9.904 | 8.845 | 7.341 | 6.003 | 7.539 | 6.879 | 6.032 | 6.316 | 1.090 | 736 | 819 | 347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |