| Revenue | DKK -371K | +461% |
| EBITDA | DKK -971K | -46% |
| Net profit | DKK 1,7M | -92% |
| Total assets | DKK 41,9M | -25% |
| Equity | DKK 39,1M | -29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -929 | -30 | 557 | 578 | 587 | 405 | 374 | 110 | 507 | 1.141 | 1.420 | 1.520 | 797 | -66 | -371 |
| Staff expenses | -166 | -200 | -200 | -210 | -327 | -612 | -578 | -80 | -527 | -558 | -876 | -1.099 | -667 | -600 | -600 |
| EBITDA | -1.096 | -335 | 356 | 368 | 260 | -207 | -204 | 30 | -20 | 583 | 544 | 421 | 130 | -666 | -971 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -13 | -3 | -13 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.096 | -335 | 356 | 368 | 260 | -210 | -217 | 26 | -33 | 577 | 544 | 421 | 130 | -666 | -971 |
| Net financials | 1.294 | 960 | 2.395 | 2.908 | 4.216 | 6.476 | 3.243 | 2.789 | 6.280 | 8.601 | 10.473 | 15.784 | 15.023 | 23.567 | 3.090 |
| Profit before tax | 198 | 625 | 2.751 | 3.276 | 4.476 | 6.265 | 3.026 | 2.815 | 6.248 | 9.178 | 11.017 | 16.205 | 15.153 | 22.901 | 2.119 |
| Tax | -266 | 8 | 94 | 192 | 124 | 44 | 77 | 35 | 105 | 214 | 254 | 254 | 145 | 478 | 370 |
| Net profit | 464 | 617 | 2.657 | 3.084 | 4.352 | 6.221 | 2.950 | 2.780 | 6.143 | 8.965 | 10.763 | 15.951 | 15.008 | 22.422 | 1.749 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.536 | 12.582 | 13.351 | 12.166 | 11.397 | 14.897 | 15.753 | 18.396 | 21.067 | 27.493 | 37.369 | 48.339 | 52.428 | 55.822 | 41.864 |
| Equity | 7.545 | 7.762 | 9.819 | 10.303 | 10.655 | 14.477 | 14.426 | 16.207 | 18.793 | 25.659 | 34.422 | 46.373 | 47.881 | 55.304 | 39.053 |
| Long-term debt | 1.478 | 2.902 | 1.707 | 1.690 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 253 | 142 | 463 | 336 |
| Short-term debt | 1.513 | 1.918 | 1.825 | 173 | 741 | 420 | 1.327 | 2.189 | 2.273 | 1.834 | 2.930 | 1.712 | 4.405 | 40 | 2.475 |
| Total debt | 2.991 | 4.820 | 3.532 | 1.863 | 741 | 420 | 1.327 | 2.189 | 2.273 | 1.834 | 2.947 | 1.965 | 4.547 | 504 | 2.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Aase Larsen | Board of Directors | 0 companies |