| Revenue | DKK 396K | +39% |
| EBITDA | DKK 396K | +39% |
| Net profit | DKK 182K | +60% |
| Total assets | DKK 4M | +4% |
| Equity | DKK 2,4M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 195 | 192 | 191 | 159 | 207 | 165 | 504 | 247 | 327 | 279 | 286 | 396 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 323 | 195 | 192 | 191 | 159 | 207 | 165 | 504 | 247 | 327 | 279 | 286 | 396 |
| Depreciation & amort. | -214 | -202 | -200 | -184 | -130 | -163 | -114 | -59 | -76 | -81 | -81 | -83 | -100 |
| EBIT | 109 | -7 | -8 | 7 | 30 | 44 | 51 | 445 | 171 | 246 | 198 | 203 | 296 |
| Net financials | -50 | 7 | 7 | 22 | 47 | 2 | -7 | -34 | -51 | -47 | -39 | -55 | -65 |
| Profit before tax | 59 | 1 | -1 | 29 | 77 | 46 | 44 | 411 | 119 | 200 | 159 | 148 | 230 |
| Tax | 15 | 0 | -2 | 4 | 17 | 11 | 26 | 76 | 22 | 43 | 36 | 35 | 49 |
| Net profit | 44 | 0 | 0 | 25 | 60 | 35 | 18 | 334 | 97 | 156 | 123 | 113 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.687 | 3.546 | 2.783 | 2.789 | 2.769 | 2.713 | 4.312 | 3.831 | 3.847 | 3.769 | 3.824 | 3.833 | 3.972 |
| Equity | 1.213 | 1.214 | 1.214 | 1.239 | 1.298 | 1.333 | 1.351 | 1.685 | 1.783 | 1.939 | 2.061 | 2.175 | 2.356 |
| Long-term debt | 1.561 | 1.465 | 1.375 | 1.282 | 1.222 | 1.065 | 970 | 874 | 779 | 683 | 589 | 503 | 416 |
| Short-term debt | 834 | 806 | 156 | 254 | 242 | 315 | 1.991 | 1.271 | 1.285 | 1.147 | 1.173 | 1.156 | 1.170 |
| Total debt | 2.395 | 2.271 | 1.531 | 1.536 | 1.463 | 1.379 | 2.960 | 2.145 | 2.064 | 1.830 | 1.762 | 1.658 | 1.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
TG Audit | Audit | 1999 | — | — |
DR Audit | Audit | 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 |
| Torben Gull Thomsen | Audit | 0 companies |
| Dansk Revision | Audit | 0 companies |