| Revenue | DKK 447K | -3% |
| EBITDA | DKK 112K | -42% |
| Net profit | DKK -10K | -112% |
| Total assets | DKK 4,1M | +0% |
| Equity | DKK 633K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 106 | 453 | 727 | 711 | 716 | 697 | 723 | 581 | 407 | 435 | 462 | 447 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 293 | 106 | 259 | 271 | 338 | 249 | 249 | 158 | 335 | 181 | 126 | 192 | 112 |
| Depreciation & amort. | 45 | -45 | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBIT | 248 | 61 | 214 | 271 | 338 | 249 | 249 | 158 | 335 | 181 | 126 | 192 | 107 |
| Net financials | -237 | -173 | -190 | -66 | -295 | -74 | -71 | -64 | -71 | -43 | -47 | -81 | -88 |
| Profit before tax | 11 | -112 | 24 | 205 | 43 | 175 | 178 | 94 | 264 | 138 | 79 | 111 | 18 |
| Tax | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 21 | 58 | 30 | 17 | 24 | 20 |
| Net profit | 11 | -112 | 24 | 205 | 43 | 175 | 178 | 73 | 206 | 108 | 61 | 86 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.094 | 5.610 | 5.589 | 5.569 | 4.486 | 4.501 | 4.584 | 4.112 | 4.099 | 4.120 | 4.094 | 4.079 | 4.074 |
| Equity | -266 | -377 | -353 | -148 | -105 | 31 | 176 | 158 | 363 | 471 | 533 | 619 | 633 |
| Long-term debt | 3.095 | 2.832 | 2.757 | 2.619 | 1.980 | 1.856 | 1.728 | 1.362 | 1.250 | 1.111 | 995 | 995 | 1.391 |
| Short-term debt | 3.265 | 3.155 | 3.186 | 3.098 | 2.611 | 2.614 | 2.681 | 2.592 | 2.485 | 2.538 | 2.566 | 2.465 | 2.049 |
| Total debt | 6.360 | 5.987 | 5.943 | 5.717 | 4.592 | 4.470 | 4.408 | 3.954 | 3.735 | 3.649 | 3.561 | 3.460 | 3.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
BT Management | Management | 2002 | — | — |
HJ Management | Management | 1999 | — | — |
DK Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Bjarne Thor Vejen Christensen | Management | 0 companies |
| Henrik Johan Mowitz | Management | 0 companies |
| Ditte Kirknel | Audit | 0 companies |