| Revenue | DKK 351K | +69% |
| EBITDA | DKK 40K | +138% |
| Net profit | DKK -23K | +87% |
| Total assets | DKK 734K | -14% |
| Equity | DKK -1,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 244 | 173 | 110 | 207 | 304 | 1.250 | 95 | 144 | 246 | 211 | 38 | 208 | 351 |
| Staff expenses | -455 | -457 | -600 | -465 | -474 | -551 | -528 | -553 | -443 | -461 | -441 | -306 | -314 | -311 |
| EBITDA | -539 | -213 | -390 | -355 | -267 | -247 | 722 | -458 | -299 | -215 | -230 | -267 | -106 | 40 |
| Depreciation & amort. | -40 | -40 | 19 | -32 | -29 | -29 | -29 | -36 | -34 | -34 | -11 | -57 | -57 | -57 |
| EBIT | -579 | -252 | -409 | -387 | -296 | -276 | 693 | -494 | -333 | -249 | -242 | -324 | -163 | -17 |
| Net financials | 42 | -6 | -1 | -5 | -12 | 40 | -18 | -21 | -3 | -28 | -35 | -29 | -49 | -26 |
| Profit before tax | -275 | -258 | -410 | -392 | -308 | -237 | 674 | -515 | -336 | -277 | -277 | -353 | -212 | -43 |
| Tax | 131 | -59 | -100 | -84 | -67 | 76 | 150 | 100 | -43 | -150 | -59 | -113 | -34 | -20 |
| Net profit | -406 | -200 | -310 | -308 | -240 | -313 | 525 | -615 | -294 | -127 | -217 | -240 | -178 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.610 | 1.315 | 1.064 | 912 | 796 | 1.427 | 2.118 | 1.673 | 1.111 | 1.176 | 1.958 | 1.187 | 854 | 734 |
| Equity | 853 | 654 | 344 | 36 | -205 | -518 | 7 | -608 | -901 | -1.029 | -1.246 | -1.485 | -1.664 | -1.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 757 | 662 | 706 | 862 | 989 | 1.934 | 2.103 | 2.269 | 2.000 | 2.193 | 3.204 | 2.658 | 2.505 | 2.421 |
| Total debt | 757 | 662 | 706 | 862 | 989 | 1.934 | 2.103 | 2.269 | 2.000 | 2.193 | 3.204 | 2.658 | 2.505 | 2.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
JC Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAA HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| John Carlo Aagaard | Management | 0 companies |