| Revenue | DKK -148K | +987% |
| EBITDA | DKK -148K | -987% |
| Net profit | DKK -1,6M | -7022% |
| Total assets | DKK 841K | -67% |
| Equity | DKK -195K | -114% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.784 | 8.521 | 6.208 | 7.115 | 5.417 | 4.121 | 3.610 | 1.624 | 512 | -14 | -148 |
| Staff expenses | -6.019 | -5.790 | -6.460 | -6.075 | -6.043 | -6.872 | -3.347 | -189 | -79 | -0 | -0 |
| EBITDA | 210 | 280 | -252 | 1.040 | -626 | -2.751 | 264 | 1.435 | 433 | -14 | -148 |
| Depreciation & amort. | -126 | -139 | -123 | -146 | -297 | -298 | -273 | -63 | -11 | -27 | -86 |
| EBIT | 84 | 141 | -375 | 895 | -923 | -3.048 | -9 | 1.371 | 422 | -40 | -234 |
| Net financials | 3 | -0 | 3 | 1.425 | 5.098 | -2.546 | -491 | -284 | -3 | 18 | -1.349 |
| Profit before tax | 87 | 141 | -371 | 2.320 | 4.175 | -5.594 | -500 | 1.087 | 419 | -22 | -1.583 |
| Tax | 34 | 34 | -44 | 548 | 964 | -1.265 | 845 | 398 | -0 | -0 | -0 |
| Net profit | 54 | 107 | -327 | 1.772 | 3.211 | -4.329 | -1.345 | 689 | 419 | -22 | -1.583 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.693 | 4.437 | 6.514 | 6.376 | 16.935 | 13.705 | 9.945 | 3.373 | 2.844 | 2.531 | 841 |
| Equity | 1.499 | 1.507 | 1.180 | 2.952 | 5.963 | 1.531 | 80 | 992 | 1.410 | 1.388 | -195 |
| Long-term debt | 0 | 662 | 0 | 615 | 535 | 450 | 7.116 | 1.854 | 966 | 880 | 406 |
| Short-term debt | 2.194 | 2.267 | 5.334 | 2.809 | 10.418 | 11.725 | 2.749 | 528 | 468 | 263 | 630 |
| Total debt | 2.194 | 2.930 | 5.334 | 3.425 | 10.952 | 12.175 | 9.865 | 2.382 | 1.434 | 1.143 | 1.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
PW Unofficial title | Unofficial title | 2024 | — | — |
KJ Management | Management | 2023 | — | — |
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 |
| Peter Wedel Ranch Krarup | Unofficial title | 0 companies |
| Kirsten Juul Andersen | Management | 0 companies |