| Revenue | DKK -364K | +55% |
| EBITDA | DKK -364K | -55% |
| Net profit | DKK 50,5M | +93% |
| Total assets | DKK 251,3M | +35% |
| Equity | DKK 203M | +27% |
| Employees | — | — |
| 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 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -49 | -51 | -64 | -99 | — | -124 | -189 | -450 | -66 | -433 | -492 | -325 | -235 | -364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -49 | -51 | -64 | -99 | 16.497 | -124 | -189 | -450 | -66 | -433 | -492 | -325 | -235 | -364 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -49 | -51 | -64 | -99 | 16.497 | -124 | -189 | -450 | -66 | -433 | -492 | -325 | -235 | -364 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.042 | 6.970 | 17.207 | 9.130 | 0 | 31.619 | 31.204 | 30.429 | -27.906 | -27.963 | 14.428 | 49.177 | 28.125 | 52.991 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.993 | 6.919 | 17.143 | 9.031 | 16.497 | 30.940 | 29.124 | 28.255 | -28.987 | -29.209 | 12.391 | 48.754 | 27.834 | 51.929 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -304 | 67 | -164 | 339 | -0 | 404 | 571 | 676 | -1.702 | 335 | 1.493 | 5.191 | 1.602 | 1.415 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.297 | 6.852 | 17.307 | 8.692 | 16.497 | 30.537 | 28.554 | 27.579 | -27.285 | -29.544 | 10.898 | 43.563 | 26.232 | 50.514 |
| 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 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.448 | 45.651 | 69.306 | 64.928 | 37.000 | 129.340 | 141.736 | 159.464 | 130.053 | 125.166 | 130.486 | 174.764 | 186.628 | 251.337 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 35.101 | 41.154 | 52.168 | 59.855 | 125 | 108.691 | 135.250 | 152.476 | 124.846 | 95.302 | 106.200 | 144.763 | 159.495 | 203.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.346 | 4.497 | 16.737 | 4.445 | 0 | 19.531 | 5.121 | 5.376 | 5.207 | 26.532 | 19.874 | 25.169 | 23.976 | 44.715 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.346 | 4.497 | 16.737 | 4.445 | 0 | 19.531 | 5.121 | 5.376 | 5.207 | 26.532 | 19.874 | 25.169 | 23.976 | 44.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
DG Management | Management | 1999 | — | — |
| Audit | 1998 | — | — | |
RK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1998 | |
| Individual | 25.0% | 25.0% | 1998 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| David Gert Bruuse | Management | 0 companies |
| Revisionsfirmaet Villy Pedersen | Audit | 0 companies |
| Rasmus Krogdahl | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |