| Revenue | DKK -60K | +700% |
| EBITDA | DKK -348K | -401% |
| Net profit | DKK -253K | -1151% |
| Total assets | DKK 2,8M | -12% |
| Equity | DKK 2,8M | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -990 | 1.042 | 894 | 657 | 47 | 40 | 30 | -29 | -73 | -179 | 64 | -7 | -60 |
| Staff expenses | -419 | -418 | -418 | -418 | -45 | -422 | -83 | -89 | -146 | -138 | -48 | -48 | -273 |
| EBITDA | 427 | 624 | 476 | 780 | 92 | -381 | -172 | -118 | -219 | -342 | -5 | -69 | -348 |
| Depreciation & amort. | -499 | -521 | -422 | 271 | -67 | -67 | -53 | -0 | -85 | -84 | -84 | -84 | -85 |
| EBIT | -72 | 103 | 54 | 509 | 26 | -448 | -224 | -118 | -303 | -426 | -89 | -154 | -432 |
| Net financials | 28 | -259 | -179 | 578 | 154 | 529 | -1.545 | 163 | 617 | 232 | -355 | 178 | 179 |
| Profit before tax | -3 | -157 | -125 | 1.088 | 180 | 81 | -1.769 | 44 | 314 | -194 | -444 | 24 | -253 |
| Tax | -41 | 43 | 46 | 133 | 44 | -63 | -39 | 17 | -54 | -96 | -16 | -0 | -0 |
| Net profit | 39 | -200 | -171 | 955 | 136 | 144 | -1.730 | 28 | 368 | -98 | -428 | 24 | -253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.519 | 0 | 0 | 6.279 | 5.984 | 6.051 | 3.644 | 3.717 | 4.407 | 3.622 | 3.094 | 3.211 | 2.835 |
| Equity | 4.985 | 0 | 0 | 5.275 | 5.309 | 5.350 | 3.514 | 3.434 | 3.691 | 3.480 | 3.052 | 3.076 | 2.762 |
| Long-term debt | -91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -202 | 0 | 0 | 816 | 558 | 613 | 80 | 283 | 675 | 126 | 42 | 135 | 73 |
| Total debt | -293 | 0 | 0 | 816 | 558 | 613 | 80 | 283 | 675 | 126 | 42 | 135 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
OA | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ole Ahrenkiel Fischer | Audit | 0 companies |
| Nadine Schattulat Lagoni | Board of Directors | 0 companies |
| Frank Schattulat Lagoni | Chairman | 0 companies |