| Revenue | DKK -213K | +47% |
| EBITDA | DKK -618K | -22% |
| Net profit | DKK 20,8M | -26% |
| Total assets | DKK 341,4M | +0% |
| Equity | DKK 303,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -307 | -135 | -200 | -53 | -337 | -363 | -456 | -375 | -103 | -262 | -110 | -172 | -145 | -213 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -360 | -360 | -360 | -360 | -360 | -360 | -360 | -405 |
| EBITDA | -307 | -135 | -200 | -53 | -337 | -363 | -816 | -735 | -463 | -622 | -470 | -532 | -505 | -618 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -63 | -63 | -69 | -69 | -69 | -69 |
| EBIT | -307 | -135 | -200 | -53 | -337 | -363 | -816 | -735 | -526 | -685 | -539 | -601 | -574 | -687 |
| Net financials | 10.711 | 11.672 | 16.962 | 19.433 | 222.902 | 11.432 | 13.552 | 11.991 | 1.037 | 33.963 | -33.385 | 17.214 | 36.806 | 22.587 |
| Profit before tax | 10.405 | 11.537 | 16.762 | 19.381 | 222.565 | 11.069 | 12.736 | 11.256 | 511 | 33.278 | -33.924 | 16.613 | 36.232 | 21.900 |
| Tax | 874 | 383 | 891 | 239 | 1.144 | 2.445 | 1.895 | 2.368 | -195 | 7.058 | -7.891 | 4.560 | 8.159 | 1.101 |
| Net profit | 9.531 | 11.153 | 15.872 | 19.142 | 221.421 | 8.624 | 10.841 | 8.888 | 706 | 26.220 | -26.033 | 12.053 | 28.073 | 20.799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.791 | 58.982 | 77.432 | 84.399 | 303.928 | 307.791 | 312.280 | 312.991 | 304.815 | 337.809 | 312.349 | 317.593 | 341.162 | 341.437 |
| Equity | 49.763 | 58.666 | 72.138 | 82.280 | 300.702 | 303.326 | 308.167 | 311.054 | 290.761 | 310.981 | 272.947 | 276.000 | 295.073 | 303.872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.125 | 28.624 | 29.317 | 30.285 | 31.093 |
| Short-term debt | 28 | 278 | 5.257 | 2.119 | 3.226 | 4.465 | 4.113 | 1.937 | 14.054 | 18.703 | 10.778 | 12.276 | 14.286 | 6.472 |
| Total debt | 28 | 278 | 5.257 | 2.119 | 3.226 | 4.465 | 4.113 | 1.937 | 14.054 | 26.828 | 39.402 | 41.593 | 44.571 | 37.565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
FM Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METTE MUNKGAARD HAURUM HOLDING ApS | Company | 33.3% | 5.0% | 2011 |
FLEMMING MØLLER HOLDING II ApS | Company | 33.3% | 66.7% | 2011 |
MORTEN MUNKGAARD MØLLER HOLDING ApS | Company | 33.3% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Møller | Management | 0 companies |