| Revenue | DKK 169K | — |
| EBITDA | DKK 15K | +109% |
| Net profit | DKK 154K | +124% |
| Total assets | DKK 12M | +8% |
| Equity | DKK 11,2M | +1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 344 | -192 | -44 | -44 | -22 | 137 | 1.017 | 57 | -60 | 0 | 0 | 0 | 169 |
| Staff expenses | -27 | -317 | -60 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -9 |
| EBITDA | 292 | -510 | -105 | -94 | -22 | 137 | 1.017 | 57 | -60 | -86 | -70 | -170 | 15 |
| Depreciation & amort. | -384 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -92 | -510 | -105 | -94 | -22 | 137 | 1.017 | 57 | -60 | -86 | -70 | -170 | 15 |
| Net financials | -0 | 0 | 1 | -1 | -0 | -0 | 644 | -257 | 96 | 349 | -159 | -487 | 142 |
| Profit before tax | -92 | -510 | -104 | -95 | -22 | 136 | 1.661 | -200 | 36 | 264 | -229 | -657 | 156 |
| Tax | 30 | -156 | -47 | -20 | 3 | 42 | 217 | 20 | 8 | -10 | -19 | -17 | 2 |
| Net profit | -122 | -353 | -56 | -75 | -25 | 95 | 1.444 | -220 | 27 | 274 | -210 | -640 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.225 | 2.870 | 2.805 | 2.733 | 2.759 | 14.803 | 16.555 | 15.963 | 16.712 | 21.983 | 16.763 | 11.120 | 12.014 |
| Equity | 3.153 | 2.800 | 2.744 | 2.669 | 2.643 | 14.656 | 16.100 | 15.880 | 16.657 | 21.931 | 16.721 | 11.090 | 11.244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 72 | 70 | 61 | 64 | 116 | 147 | 455 | 83 | 54 | 53 | 43 | 29 | 770 |
| Total debt | 72 | 70 | 61 | 64 | 116 | 147 | 455 | 83 | 54 | 53 | 43 | 29 | 770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
AB Management | Management | 1999 | — | — |
DH Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ann-Maria Bjørnøe Mazzoni | Management | 0 companies |
| Dannie Heinrich Nørbrand | Management | 0 companies |
| Niels Juncker | Board of Directors | 0 companies |
| Susanne Nørby | Chairman | 0 companies |
| Borris Tangaa Nielsen | Board of Directors | 0 companies |
| Preben Dam | Board of Directors | 0 companies |