| Revenue | DKK 4,2M | +74% |
| EBITDA | DKK 1,8M | +913% |
| Net profit | DKK 924K | +271% |
| Total assets | DKK 16,4M | +9% |
| Equity | DKK 13,2M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | -6 | -1 | 213 | 218 | 480 | 1.089 | 1.033 | 5.191 | 7.946 | 5.893 | 5.775 | 2.416 | 4.202 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.171 | -2.528 | -2.343 | -2.238 | -2.406 |
| EBITDA | 101 | -6 | -1 | 213 | 218 | 480 | 1.089 | 1.033 | 5.191 | 6.775 | 3.365 | 3.432 | 177 | 1.796 |
| Depreciation & amort. | 220 | 104 | 101 | -96 | -104 | -146 | -188 | -198 | -328 | -970 | -663 | -752 | -700 | -774 |
| EBIT | -119 | -110 | -102 | 117 | 113 | 334 | 901 | 835 | 4.862 | 5.805 | 2.702 | 2.680 | -523 | 1.022 |
| Net financials | 239 | 247 | 219 | -145 | -123 | -128 | -120 | -77 | -13 | -27 | -40 | -12 | -21 | 17 |
| Profit before tax | -308 | -327 | -315 | -29 | -10 | 206 | 782 | 758 | 4.849 | 5.778 | 2.661 | 2.668 | -543 | 1.039 |
| Tax | -78 | 128 | 6 | 7 | -2 | 5 | 41 | 167 | 1.067 | 1.272 | 587 | 588 | -2 | 115 |
| Net profit | -230 | -455 | -322 | -35 | -8 | 201 | 740 | 591 | 3.782 | 4.507 | 2.074 | 2.081 | -541 | 924 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.689 | 2.227 | 2.037 | 2.142 | 2.157 | 2.543 | 3.736 | 4.948 | 7.911 | 14.523 | 14.229 | 16.580 | 15.044 | 16.400 |
| Equity | -1.683 | -2.137 | -2.459 | 14 | 6 | 207 | 947 | 1.538 | 5.321 | 8.675 | 10.750 | 12.830 | 12.289 | 13.213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.220 | 836 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.371 | 4.364 | 4.496 | 2.128 | 2.151 | 2.336 | 1.569 | 2.573 | 2.591 | 5.847 | 3.479 | 3.750 | 2.755 | 3.186 |
| Total debt | 4.371 | 4.364 | 4.496 | 2.128 | 2.151 | 2.336 | 2.789 | 3.410 | 2.591 | 5.847 | 3.479 | 3.750 | 2.755 | 3.186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
PK Management | Management | 2021 | — | — |
AL Management | Management | 1999 | — | — |
KB Management | Management | 2003 | — | — |
HT Management | Management | 2003 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Pierre Kristen Boutrup | Management | 0 companies |
| Allan Leon Larsen | Management | 0 companies |
| Kirsten Birgitte Jorsal | Management | 0 companies |
| Henrik Thornø Ahrentsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |