| Revenue | DKK 210K | -42% |
| EBITDA | DKK 210K | -42% |
| Net profit | DKK 56K | -53% |
| Total assets | DKK 4,9M | -1% |
| Equity | DKK 2,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 66 | 62 | 51 | -26 | -123 | -16 | 70 | 404 | 268 | 353 | 329 | 364 | 210 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | 66 | 62 | 51 | -26 | -123 | -16 | 70 | 502 | 268 | 353 | 329 | 364 | 210 |
| Depreciation & amort. | -46 | -46 | -46 | -51 | -49 | -24 | -24 | -32 | 49 | -59 | -70 | -77 | -110 | -119 |
| EBIT | 5 | 20 | 15 | 0 | -75 | -147 | -41 | 38 | 453 | 209 | 283 | 252 | 254 | 91 |
| Net financials | -427 | 49 | 85 | 103 | 120 | 802 | 152 | -95 | 190 | 3 | -96 | -92 | -86 | -85 |
| Profit before tax | -422 | 69 | 101 | 104 | 45 | 655 | 112 | -57 | 643 | 212 | 187 | 160 | 167 | 6 |
| Tax | -23 | 24 | 21 | 25 | 11 | 51 | -12 | -2 | 86 | 31 | 51 | 45 | 47 | -50 |
| Net profit | -399 | 45 | 80 | 78 | 34 | 604 | 124 | -55 | 557 | 179 | 136 | 115 | 121 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 441 | 493 | 589 | 706 | 688 | 1.321 | 2.629 | 4.447 | 4.697 | 4.887 | 4.864 | 4.905 | 4.987 | 4.919 |
| Equity | 236 | 280 | 360 | 438 | 472 | 1.076 | 1.199 | 1.144 | 1.701 | 1.880 | 2.016 | 2.131 | 2.252 | 2.308 |
| Long-term debt | 4 | 7 | 25 | 18 | 1 | 124 | 0 | 2.733 | 2.698 | 2.597 | 2.549 | 2.471 | 2.379 | 2.389 |
| Short-term debt | 134 | 134 | 137 | 175 | 135 | 120 | 1.429 | 570 | 286 | 396 | 284 | 285 | 334 | 222 |
| Total debt | 138 | 140 | 161 | 193 | 136 | 244 | 1.429 | 3.303 | 2.984 | 2.993 | 2.833 | 2.757 | 2.713 | 2.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
| Audit | 2000 | — | — | |
LW | Audit | 2005 | — | — |
AD Management | Management | 1998 | — | — |
KB Management | Management | 2000 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henning Anders Mejner Christiansen | Audit | 0 companies |
| Leif Withøfft Rasmussen | Audit | 0 companies |
| Annette Diddi Svoldgaard | Management | 0 companies |
| Kim Birck Hansson | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |