| Revenue | DKK 5,3M | +580% |
| EBITDA | DKK 5,3M | +644% |
| Net profit | DKK 3,4M | +579% |
| Total assets | DKK 24,8M | +52% |
| Equity | DKK 18,5M | +22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.223 | 2.993 | 3.336 | 1.087 | -567 | 411 | -10 | 480 | 98 | 1.087 | 3.534 | 254 | 786 | 5.346 |
| Staff expenses | -36 | -168 | -208 | -124 | -229 | -149 | -194 | -159 | -67 | -115 | -68 | -70 | -77 | -73 |
| EBITDA | 1.187 | 2.825 | 3.128 | 963 | -796 | 263 | -204 | 33 | 31 | 972 | 465 | 185 | 709 | 5.273 |
| Depreciation & amort. | -208 | -249 | -282 | -247 | -172 | -135 | -140 | -54 | -66 | -66 | -47 | -45 | -104 | -103 |
| EBIT | 979 | 2.576 | 2.846 | 716 | -969 | 128 | -344 | -21 | -35 | 906 | 418 | 139 | 605 | 5.170 |
| Net financials | -787 | 875 | -25 | -550 | -28 | -93 | 827 | 29 | 40 | -85 | -125 | -65 | 36 | 11 |
| Profit before tax | 192 | 3.452 | 2.821 | 165 | -997 | 35 | 483 | 8 | 5 | 821 | 293 | 74 | 642 | 5.181 |
| Tax | -287 | 865 | 773 | 146 | -211 | 17 | -76 | -2 | 1 | 183 | -78 | 22 | 144 | 1.801 |
| Net profit | 799 | 2.556 | 2.048 | 20 | -785 | 19 | 559 | 10 | 4 | 638 | 371 | 52 | 498 | 3.380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.077 | 15.782 | 18.682 | 18.431 | 16.534 | 19.281 | 23.754 | 17.124 | 17.824 | 19.095 | 19.686 | 15.609 | 16.323 | 24.813 |
| Equity | 9.843 | 12.399 | 14.447 | 14.467 | 12.284 | 12.303 | 12.862 | 12.872 | 13.545 | 14.183 | 14.554 | 14.606 | 15.104 | 18.484 |
| Long-term debt | 11.627 | 3.101 | 873 | 736 | 0 | 0 | 6.510 | 0 | 0 | 0 | 0 | 0 | 32 | 5.026 |
| Short-term debt | 608 | 282 | 3.362 | 3.229 | 3.471 | 6.182 | 3.663 | 3.535 | 3.561 | 4.011 | 4.309 | 158 | 231 | 339 |
| Total debt | 12.235 | 3.384 | 4.235 | 3.964 | 3.471 | 6.182 | 10.173 | 3.535 | 3.561 | 4.011 | 4.309 | 158 | 263 | 5.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
HA Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ove Bonde Mikkelsen | Board of Directors | 0 companies |
| Johan Arentoft Kristensen | Board of Directors | 0 companies |
| Anne Marie Kristensen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Anton Erik Kristensen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |