| Revenue | DKK -6K | -83% |
| EBITDA | DKK -6K | +83% |
| Net profit | DKK -17K | +66% |
| Total assets | DKK 66K | -10% |
| Equity | DKK -1,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -383 | 123 | 59 | -55 | -46 | -397 | 332 | 78 | -45 | 67 | 9 | 15 | -35 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -383 | 123 | 59 | -55 | -46 | -397 | 113 | 78 | -45 | 67 | 9 | 15 | -35 | -6 |
| Depreciation & amort. | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -386 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -415 | 91 | 27 | -87 | -78 | -429 | 81 | -308 | -45 | 67 | 9 | 15 | -35 | -6 |
| Net financials | -20 | -19 | 0 | -50 | -23 | -23 | -22 | -16 | 0 | -0 | -0 | 0 | -15 | -11 |
| Profit before tax | -435 | 72 | 27 | -137 | -102 | -452 | 59 | -325 | -45 | 67 | 9 | 15 | -50 | -17 |
| Tax | -0 | -0 | -0 | -0 | -0 | -292 | 2 | -0 | -0 | -80 | -0 | 377 | -0 | -0 |
| Net profit | -435 | 72 | 27 | -137 | -102 | -160 | 57 | -325 | -45 | 147 | 9 | -362 | -50 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.568 | 1.536 | 1.504 | 1.959 | 1.837 | 1.950 | 1.913 | 384 | 377 | 463 | 480 | 129 | 74 | 66 |
| Equity | -449 | -377 | -350 | -487 | -588 | -748 | -691 | -1.016 | -1.062 | -915 | -906 | -1.252 | -1.302 | -1.319 |
| Long-term debt | 0 | 0 | 0 | 728 | 709 | 689 | 669 | 1.345 | 1.345 | 1.345 | 1.245 | 1.145 | 1.145 | 1.385 |
| Short-term debt | 2.018 | 1.914 | 1.854 | 1.718 | 1.717 | 2.009 | 1.935 | 55 | 93 | 33 | 141 | 237 | 231 | 0 |
| Total debt | 2.018 | 1.914 | 1.854 | 2.445 | 2.425 | 2.698 | 2.605 | 1.400 | 1.438 | 1.378 | 1.386 | 1.382 | 1.376 | 1.385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
EK Management | Management | 2012 | — | — |
HA Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ebbe Korsgaard | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Henning Bjerregaard Pedersen | Board of Directors | 0 companies |