| Revenue | DKK 202K | -51% |
| EBITDA | DKK 98K | -54% |
| Net profit | DKK 57K | -54% |
| Total assets | DKK 1,6M | -26% |
| Equity | DKK 1,4M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 760 | 621 | 589 | 793 | 828 | 621 | 876 | 281 | 293 | 316 | 449 | 201 | 416 | 202 |
| Staff expenses | -533 | -495 | -469 | -660 | -614 | -497 | -425 | -139 | -128 | -102 | -103 | -102 | -205 | -104 |
| EBITDA | 227 | 127 | 120 | 133 | 214 | 124 | 451 | 142 | 165 | 214 | 346 | 99 | 211 | 98 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -3 | -3 | -20 | -20 | -19 | -22 | -22 | -22 | -22 | -21 |
| EBIT | 227 | 127 | 120 | 131 | 211 | 121 | 431 | 122 | 146 | 192 | 323 | 77 | 189 | 77 |
| Net financials | -26 | -23 | -29 | -29 | -24 | -26 | -34 | -42 | -46 | -42 | -50 | -53 | -30 | -3 |
| Profit before tax | 202 | 104 | 92 | 102 | 187 | 95 | 397 | 80 | 100 | 150 | 273 | 24 | 159 | 74 |
| Tax | 2 | 26 | 23 | 24 | 41 | 21 | 90 | 16 | 22 | 33 | 60 | 6 | 35 | 17 |
| Net profit | 200 | 78 | 69 | 78 | 146 | 73 | 307 | 64 | 78 | 117 | 213 | 18 | 124 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 985 | 1.123 | 1.252 | 1.425 | 1.494 | 1.447 | 2.384 | 2.167 | 2.369 | 2.449 | 2.772 | 2.684 | 2.126 | 1.577 |
| Equity | 125 | 203 | 272 | 350 | 496 | 569 | 875 | 939 | 1.017 | 1.134 | 1.347 | 1.365 | 1.439 | 1.446 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 860 | 920 | 980 | 1.074 | 996 | 877 | 1.501 | 1.220 | 1.340 | 1.296 | 1.403 | 1.294 | 660 | 101 |
| Total debt | 860 | 920 | 980 | 1.074 | 996 | 877 | 1.501 | 1.220 | 1.340 | 1.296 | 1.403 | 1.294 | 660 | 101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
ES Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Stentoft Ovesen | Management | 0 companies |