| Revenue | DKK 650K | +4% |
| EBITDA | DKK 58K | +121% |
| Net profit | DKK 90K | +136% |
| Total assets | DKK 5,7M | +0% |
| Equity | DKK 5,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 365 | 444 | 515 | 536 | 505 | 584 | 567 | 530 | 501 | 667 | 840 | 623 | 650 |
| Staff expenses | -277 | -444 | -474 | -507 | -510 | -490 | -507 | -505 | -443 | -547 | -549 | -592 | -592 |
| EBITDA | 87 | 0 | 41 | 29 | -5 | 94 | 60 | 25 | 58 | 120 | 292 | -271 | 58 |
| Depreciation & amort. | -36 | -45 | -45 | -45 | -45 | -19 | -13 | -24 | -72 | -61 | -65 | -64 | -65 |
| EBIT | 52 | -45 | -4 | -16 | -50 | 75 | 46 | 1 | -14 | 59 | 227 | -335 | -8 |
| Net financials | 255 | 206 | -236 | 194 | 180 | 147 | -153 | 95 | 30 | 207 | -208 | 139 | 140 |
| Profit before tax | 306 | 162 | -240 | 178 | 130 | 221 | -106 | 96 | 16 | 266 | 19 | -197 | 133 |
| Tax | -0 | -0 | 51 | 43 | 30 | 49 | -23 | 22 | 4 | 59 | 5 | 52 | 43 |
| Net profit | 307 | 162 | -291 | 135 | 100 | 172 | -84 | 74 | 12 | 206 | 14 | -248 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.582 | 6.422 | 6.019 | 5.943 | 5.755 | 5.931 | 5.834 | 5.701 | 6.066 | 5.972 | 5.903 | 5.649 | 5.655 |
| Equity | 6.217 | 6.246 | 5.744 | 5.649 | 5.439 | 5.560 | 5.423 | 5.444 | 5.401 | 5.550 | 5.507 | 5.200 | 5.228 |
| Long-term debt | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 0 | 0 | 0 |
| Short-term debt | 365 | 176 | 275 | 285 | 308 | 363 | 402 | 249 | 657 | 413 | 396 | 449 | 422 |
| Total debt | 365 | 176 | 275 | 294 | 316 | 371 | 410 | 257 | 666 | 421 | 396 | 449 | 422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
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 |