| Revenue | DKK 125K | -47% |
| EBITDA | DKK -55K | -229% |
| Net profit | DKK -43K | -231% |
| Total assets | DKK 1M | -5% |
| Equity | DKK 691K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 199 | 192 | 198 | 239 | 139 | 107 | 19 | 68 | -2 | 194 | 237 | 125 |
| Staff expenses | -71 | -61 | -65 | -72 | -76 | -72 | -61 | -52 | -45 | -45 | -34 | -194 | -180 |
| EBITDA | 219 | 138 | 127 | 126 | 164 | 67 | 46 | -34 | 24 | -47 | 160 | 43 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -13 | -13 | -13 | -0 | -0 | -0 |
| EBIT | 219 | 138 | 127 | 126 | 164 | 53 | 33 | -47 | 10 | -60 | 160 | 43 | -55 |
| Net financials | 13 | 235 | 58 | 326 | -45 | 40 | -76 | 95 | 36 | -3 | -2 | -1 | 1 |
| Profit before tax | 232 | 373 | 185 | 452 | 119 | 94 | -43 | 48 | 46 | -63 | 157 | 42 | -55 |
| Tax | 58 | 94 | 47 | 106 | 26 | 19 | -6 | 11 | 10 | 3 | 17 | 9 | -12 |
| Net profit | 174 | 279 | 138 | 346 | 93 | 74 | -37 | 37 | 36 | -66 | 140 | 33 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 516 | 789 | 748 | 1.067 | 1.026 | 1.091 | 1.067 | 1.050 | 958 | 704 | 791 | 1.058 | 1.008 |
| Equity | 392 | 622 | 662 | 940 | 962 | 1.037 | 1.000 | 929 | 855 | 675 | 701 | 733 | 691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123 | 167 | 86 | 127 | 64 | 55 | 67 | 121 | 103 | 29 | 90 | 325 | 317 |
| Total debt | 123 | 167 | 86 | 127 | 64 | 55 | 67 | 121 | 103 | 29 | 90 | 325 | 317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Marie Louise Refslund Hindrichsen | Chief Executive Officer | 0 companies |
| Janne Marcussen | Management | 0 companies |
| Anne Meta Refslund Hindrichsen | Board of Directors | 0 companies |