| Revenue | DKK 95K | +299% |
| EBITDA | DKK 95K | +299% |
| Net profit | DKK -9K | +84% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK 451K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 114 | 86 | 101 | 32 | -51 | 63 | 79 | 90 | 64 | 44 | 77 | 24 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 317 | 96 | 69 | 95 | 30 | -61 | 64 | 89 | 94 | 54 | 44 | 77 | 24 | 95 |
| Depreciation & amort. | -241 | -0 | -0 | -12 | -12 | -12 | -12 | -12 | -12 | -0 | -12 | -12 | -12 | -12 |
| EBIT | 76 | 96 | 69 | 83 | 18 | -73 | 52 | 77 | 82 | 54 | 32 | 65 | 12 | 83 |
| Net financials | -128 | -97 | -116 | -229 | -18 | -90 | -38 | -79 | -95 | -34 | -80 | -91 | -78 | -90 |
| Profit before tax | -270 | -1 | -46 | -146 | 0 | -163 | 14 | -2 | -13 | 20 | -47 | -26 | -67 | -8 |
| Tax | 15 | 1 | -8 | -32 | -3 | -8 | -1 | -0 | -3 | 5 | 10 | -3 | -12 | 1 |
| Net profit | -285 | -2 | -38 | -114 | 3 | -155 | 15 | -2 | -10 | 15 | -58 | -23 | -55 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.398 | 3.331 | 3.227 | 3.292 | 3.283 | 3.143 | 3.172 | 3.203 | 3.236 | 3.233 | 3.208 | 3.227 | 3.188 | 3.195 |
| Equity | 882 | 880 | 842 | 728 | 731 | 576 | 592 | 590 | 580 | 595 | 537 | 514 | 460 | 451 |
| Long-term debt | 1.682 | 1.636 | 1.560 | 1.483 | 1.393 | 1.304 | 1.556 | 1.468 | 1.370 | 1.263 | 1.154 | 1.026 | 551 | 525 |
| Short-term debt | 834 | 815 | 825 | 1.081 | 1.159 | 1.263 | 1.024 | 1.145 | 1.286 | 1.375 | 1.517 | 1.687 | 2.177 | 2.219 |
| Total debt | 2.516 | 2.451 | 2.385 | 2.564 | 2.552 | 2.567 | 2.580 | 2.613 | 2.656 | 2.638 | 2.670 | 2.713 | 2.728 | 2.743 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
NE Management | Management | 1999 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.E. SØRENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Niels Erik Sørensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |