| Revenue | DKK 512K | -115% |
| EBITDA | DKK 3,9M | +192% |
| Net profit | DKK 11,2M | +206% |
| Total assets | DKK 189,6M | +9% |
| Equity | DKK 122,2M | +8% |
| Employees | 14 | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -3.361 | 4.402 | 5.443 | 1.895 | -38 | -3.634 | -389 | -2.566 | 150 | -1.834 | -3.318 | 512 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -935 | -1.337 | -2.980 | -1.998 | -2.179 | -2.548 | -2.595 | -2.733 | -2.861 | -3.216 | -3.464 | -3.549 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 590 | 183 | -2.420 | 5.876 | 3.783 | -6.308 | -1.505 | -5.311 | 7.312 | -3.149 | -4.232 | 3.913 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -174 | -91 | -125 | -183 | -295 | -325 | -322 | -186 | -188 | -155 | -142 | -77 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 416 | 91 | -2.546 | 5.692 | 3.488 | -6.633 | -1.827 | -5.498 | 7.124 | -3.304 | -4.374 | 3.836 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.887 | 12.570 | 6.046 | 5.312 | 11.439 | 7.614 | 15.219 | 19.168 | 21.334 | -15.703 | 6.954 | 8.534 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.260 | 12.377 | 2.675 | 11.005 | 14.926 | 981 | 13.391 | 13.670 | 28.458 | -19.007 | 2.580 | 12.371 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 16 | 245 | -276 | 1.099 | 653 | -1.974 | 38 | -1.349 | 2.436 | -2.191 | -1.080 | 1.175 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.276 | 12.132 | 2.951 | 9.905 | 14.273 | 2.955 | 13.353 | 15.018 | 26.022 | -16.816 | 3.660 | 11.196 |
| 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 | 63.799 | 86.099 | 87.732 | 112.333 | 117.866 | 129.699 | 150.100 | 182.761 | 209.952 | 174.052 | 173.362 | 189.565 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 40.424 | 51.557 | 53.508 | 63.413 | 74.948 | 76.904 | 89.257 | 103.275 | 127.297 | 110.367 | 113.511 | 122.198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.605 | 3.320 | 4.954 | 16.490 | 15.814 | 15.066 | 18.599 | 21.805 | 21.786 | 20.970 | 20.231 | 19.480 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.770 | 31.223 | 29.101 | 31.201 | 24.556 | 35.232 | 39.405 | 54.849 | 55.844 | 39.577 | 36.610 | 41.640 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.375 | 34.542 | 34.055 | 47.691 | 40.370 | 50.298 | 58.004 | 76.654 | 77.631 | 60.547 | 56.841 | 61.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
FE | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Erik Petersen | Audit | 0 companies |