| Revenue | DKK -54K | +142% |
| EBITDA | DKK -79K | -173% |
| Net profit | DKK -483K | -117% |
| Total assets | DKK 20,9M | -3% |
| Equity | DKK 10,3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -303 | 530 | 535 | 308 | 188 | 261 | -875 | 405 | -297 | 580 | -636 | -22 | -54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -205 | 530 | 535 | 308 | 188 | 261 | -875 | 405 | -297 | 555 | -644 | -29 | -79 |
| Depreciation & amort. | -49 | -50 | -57 | -57 | -68 | -69 | -80 | -80 | -80 | -107 | -155 | -161 | -161 |
| EBIT | -254 | 480 | 478 | 251 | 119 | 191 | -955 | 325 | -378 | 448 | -798 | -190 | -240 |
| Net financials | -182 | -165 | -134 | -123 | -62 | -92 | -134 | -133 | -166 | -123 | -129 | -249 | -368 |
| Profit before tax | -72 | 315 | 344 | 128 | 57 | 99 | -1.089 | 192 | -544 | 326 | -927 | -440 | -608 |
| Tax | 161 | 79 | 175 | 11 | 20 | 23 | -251 | 12 | -134 | 21 | -189 | -217 | -125 |
| Net profit | -233 | 236 | 168 | 117 | 37 | 76 | -838 | 180 | -410 | 304 | -738 | -223 | -483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.109 | 0 | 0 | 13.419 | 13.513 | 14.299 | 15.291 | 16.656 | 16.556 | 17.163 | 16.012 | 21.608 | 20.887 |
| Equity | 6.765 | 0 | 0 | 7.559 | 7.597 | 7.673 | 7.551 | 7.731 | 7.321 | 8.354 | 7.595 | 10.709 | 10.315 |
| Long-term debt | -2.431 | 0 | 0 | 3.541 | 3.530 | 3.637 | 3.571 | 3.544 | 6.886 | 6.619 | 6.729 | 6.574 | 6.414 |
| Short-term debt | -2.754 | 0 | 0 | 452 | 512 | 1.100 | 2.311 | 3.510 | 612 | 1.160 | 827 | 2.552 | 2.598 |
| Total debt | -5.185 | 0 | 0 | 3.993 | 4.042 | 4.737 | 5.882 | 7.054 | 7.499 | 7.780 | 7.556 | 9.126 | 9.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
JK Management | Management | 1998 | — | — |
GH Audit | Audit | 2001 | — | — |
LK | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1998 | |
| Individual | 10.0% | 10.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Kristian Sørensen | Management | 0 companies |
| Gert Hagger Odgaard | Audit | 0 companies |
| Lisbeth Kjær Ahrensberg | Audit | 0 companies |