| Revenue | DKK -3K | -88% |
| EBITDA | DKK -3K | +88% |
| Net profit | DKK -87K | +39% |
| Total assets | DKK 716K | +3% |
| Equity | DKK -402K | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | — | — | 120 | 110 | 209 | 148 | 56 | 13 | -109 | 116 | -66 | -26 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -21 | -26 | 120 | 110 | 209 | 148 | 56 | 13 | -109 | 116 | -66 | -26 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -67 | -71 | -66 | -75 | -85 | -93 | -100 | -114 | -135 | -127 | -90 |
| EBIT | -13 | -21 | -26 | 54 | 39 | 143 | 74 | -30 | -80 | -209 | 1 | -201 | -154 | -93 |
| Net financials | 0 | 0 | -2 | -0 | -2 | -2 | -4 | -5 | -14 | -60 | -11 | -29 | -24 | -12 |
| Profit before tax | -13 | -21 | -28 | 54 | 37 | 141 | 70 | -35 | -94 | -268 | -10 | -230 | -178 | -105 |
| Tax | -0 | -0 | -0 | -32 | 8 | 31 | 15 | 3 | -24 | -63 | -7 | -52 | -36 | -19 |
| Net profit | -13 | -21 | -28 | 86 | 29 | 110 | 55 | -38 | -70 | -205 | -3 | -178 | -142 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 330 | 384 | 467 | 561 | 488 | 568 | 586 | 617 | 662 | 650 | 814 | 744 | 693 | 716 |
| Equity | 89 | 68 | 40 | 126 | 155 | 265 | 320 | 282 | 212 | 7 | 4 | -173 | -316 | -402 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 241 | 316 | 427 | 436 | 333 | 296 | 244 | 310 | 449 | 643 | 810 | 917 | 1.008 | 1.118 |
| Total debt | 241 | 316 | 427 | 436 | 333 | 296 | 244 | 310 | 449 | 643 | 810 | 917 | 1.008 | 1.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
MM Audit | 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 |
| Mads Myrtue Thomsen | Audit | 0 companies |