| Revenue | DKK -191K | -6% |
| EBITDA | DKK -474K | -22% |
| Net profit | DKK 316K | -70% |
| Total assets | DKK 26,1M | -4% |
| Equity | DKK 26M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -233 | -225 | -194 | -241 | -195 | -202 | -238 | -235 | -194 | -201 | -195 | -174 | -205 | -191 |
| Staff expenses | -231 | -236 | -211 | -121 | -170 | -133 | -130 | -129 | -105 | -172 | -173 | -177 | -183 | -282 |
| EBITDA | -464 | -461 | -405 | -362 | -300 | -335 | -368 | -364 | -300 | -373 | -368 | -351 | -388 | -474 |
| Depreciation & amort. | -89 | -87 | -25 | -102 | 33 | -19 | -33 | -33 | -2 | -97 | -126 | -126 | -126 | -126 |
| EBIT | -553 | -548 | -430 | -464 | -332 | -354 | -401 | -397 | -302 | -470 | -494 | -477 | -514 | -600 |
| Net financials | 1.896 | 1.112 | 1.680 | 1.648 | 1.156 | 1.295 | 245 | 2.128 | 1.180 | 3.315 | -1.679 | 1.486 | 1.853 | 1.004 |
| Profit before tax | 1.343 | 565 | 1.250 | 1.184 | 823 | 941 | -157 | 1.731 | 878 | 2.845 | -2.173 | 1.009 | 1.340 | 405 |
| Tax | 82 | -102 | 43 | 168 | 80 | 79 | -124 | 273 | 114 | 230 | -468 | 227 | 293 | 89 |
| Net profit | 1.262 | 667 | 1.207 | 1.016 | 743 | 862 | -33 | 1.458 | 764 | 2.615 | -1.704 | 782 | 1.046 | 316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.998 | 21.638 | 21.867 | 22.112 | 21.632 | 21.427 | 20.420 | 20.846 | 20.630 | 32.394 | 27.407 | 27.208 | 27.252 | 26.057 |
| Equity | 20.893 | 20.559 | 20.766 | 21.782 | 21.525 | 21.387 | 20.354 | 20.812 | 20.576 | 31.074 | 27.369 | 27.151 | 27.198 | 26.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.106 | 1.078 | 1.101 | 331 | 106 | 35 | 63 | 31 | 36 | 1.288 | 38 | 57 | 44 | 43 |
| Total debt | 1.106 | 1.078 | 1.101 | 331 | 106 | 35 | 63 | 31 | 36 | 1.288 | 38 | 57 | 44 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Lars Walbom | Board of Directors | 0 companies |
| Lotte Schmidt | Board of Directors | 0 companies |