| Revenue | DKK 78K | -86% |
| EBITDA | DKK -1,2M | -161% |
| Net profit | DKK 541K | +128% |
| Total assets | DKK 16,9M | -30% |
| Equity | DKK 12M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 527 | 506 | 496 | 609 | 711 | 487 | 838 | 537 | 1.004 | 777 | 544 | 78 |
| Staff expenses | -0 | -247 | -283 | -304 | -267 | -589 | -644 | -847 | -1.044 | -595 | -943 | -1.232 | -1.270 |
| EBITDA | 586 | 380 | 829 | 270 | 732 | 1.461 | 169 | -9 | 321 | 1.740 | -621 | -457 | -1.191 |
| Depreciation & amort. | -0 | -38 | -14 | -40 | -40 | -0 | -29 | -33 | -33 | -33 | -33 | -32 | -32 |
| EBIT | 586 | 342 | 816 | 230 | 692 | 1.461 | 140 | -42 | 288 | 1.707 | -654 | -489 | -1.223 |
| Net financials | 0 | 366 | 1.055 | 273 | 526 | 718 | 112 | 61 | -116 | -354 | 816 | 543 | 1.791 |
| Profit before tax | 586 | 707 | 1.264 | 424 | 828 | 840 | 252 | 19 | 172 | 1.331 | 162 | 54 | 567 |
| Tax | -0 | -292 | 106 | -18 | 154 | 135 | 58 | -8 | 3 | 281 | -29 | -184 | 26 |
| Net profit | 586 | 1.000 | 1.158 | 442 | 673 | 705 | 194 | 27 | 169 | 1.050 | 191 | 237 | 541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.916 | 18.436 | 19.467 | 19.670 | 20.634 | 21.606 | 21.842 | 21.564 | 26.313 | 28.639 | 28.616 | 24.318 | 16.941 |
| Equity | 6.338 | 7.568 | 8.135 | 8.234 | 8.729 | 10.413 | 10.501 | 10.420 | 10.479 | 11.416 | 11.492 | 11.612 | 12.031 |
| Long-term debt | 9.944 | 9.409 | 10.102 | 8.522 | 8.437 | 8.898 | 8.829 | 16.505 | 26.484 | 12.967 | 14.395 | 10.319 | 3.524 |
| Short-term debt | 548 | 560 | 364 | 1.658 | 2.078 | 465 | 526 | 915 | 932 | 2.298 | 867 | 838 | 656 |
| Total debt | 10.492 | 9.968 | 10.466 | 10.180 | 10.516 | 9.363 | 9.355 | 17.420 | 27.416 | 15.265 | 15.262 | 11.157 | 4.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
ET Audit | Audit | 1998 | — | — |
KA Management | Management | 1998 | — | — |
HA Audit | Audit | 1998 | — | — |
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 |
| Erling Thomsen | Audit | 0 companies |
| Ketty Avbæk Larsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |