| Revenue | DKK -70K | -72% |
| EBITDA | DKK -70K | +72% |
| Net profit | DKK 549K | +108% |
| Total assets | DKK 135,8M | +5% |
| Equity | DKK 129,1M | +0% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | -42 | -67 | -61 | -60 | -250 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -24 | -29 | -34 | -34 | -41 | -35 | -42 | -67 | -61 | -60 | -250 | -70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -24 | -29 | -34 | -34 | -41 | -35 | -42 | -67 | -61 | -60 | -250 | -70 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.162 | 12.716 | -1.751 | 4.058 | -1.050 | -301 | 3.175 | 7.169 | 16.139 | 5.678 | -6.299 | 596 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.137 | 12.687 | -1.785 | 4.024 | -1.091 | -336 | 3.134 | 7.103 | 16.077 | 5.617 | -6.549 | 526 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 596 | 164 | -131 | 229 | 15 | -428 | 238 | 149 | 1.017 | -480 | 157 | -23 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.542 | 12.523 | -1.653 | 3.795 | -1.106 | 91 | 2.896 | 6.954 | 15.060 | 6.097 | -6.706 | 549 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.364 | 119.554 | 118.258 | 120.313 | 120.812 | 115.111 | 108.355 | 115.323 | 130.369 | 135.697 | 129.702 | 135.805 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 103.147 | 114.970 | 112.616 | 115.711 | 113.905 | 113.296 | 107.192 | 114.145 | 129.205 | 135.302 | 128.596 | 129.145 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.217 | 4.584 | 5.642 | 4.602 | 6.907 | 1.815 | 1.163 | 1.178 | 1.163 | 395 | 1.106 | 6.660 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.217 | 4.584 | 5.642 | 4.602 | 6.907 | 1.815 | 1.163 | 1.178 | 1.163 | 395 | 1.106 | 6.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
JG Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 15.0% | 2019 | |
| Individual | 33.3% | 15.0% | 2019 | |
| Individual | 0.0% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Grothen | Audit | 0 companies |
| Birgitte Svegaard Andersen | Board of Directors | 0 companies |