| Revenue | DKK 2M | +6% |
| EBITDA | DKK 226K | -28% |
| Net profit | DKK -230K | -129% |
| Total assets | DKK 5,6M | -11% |
| Equity | DKK 4,2M | -8% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.271 | 1.199 | 1.085 | 1.091 | 1.150 | 1.303 | 1.417 | 1.716 | 1.633 | 1.398 | 1.761 | 1.939 | 1.843 | 1.955 |
| Staff expenses | -1.132 | -989 | -779 | -715 | -995 | -1.240 | -1.417 | -1.483 | -1.415 | -1.425 | -1.536 | -1.456 | -1.396 | -1.624 |
| EBITDA | 107 | 181 | 184 | 200 | 85 | -46 | -77 | 155 | 150 | -92 | 151 | 397 | 311 | 226 |
| Depreciation & amort. | 51 | 50 | -53 | -64 | -45 | -36 | -36 | -36 | -28 | -25 | -25 | -35 | -43 | -43 |
| EBIT | 56 | 130 | 131 | 136 | 40 | -82 | -113 | 119 | 122 | -117 | 126 | 361 | 268 | 182 |
| Net financials | -279 | 364 | 525 | 355 | -64 | 296 | -253 | 148 | 182 | 929 | -267 | 506 | 737 | -473 |
| Profit before tax | -139 | 494 | 656 | 491 | -24 | 214 | -366 | 267 | 303 | 813 | -142 | 867 | 1.005 | -291 |
| Tax | 42 | 74 | 134 | 102 | 6 | 47 | -75 | 65 | 71 | 182 | -30 | 195 | 222 | -61 |
| Net profit | -181 | 420 | 522 | 389 | -30 | 167 | -291 | 203 | 233 | 631 | -112 | 672 | 784 | -230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.207 | 5.211 | 5.405 | 5.723 | 5.117 | 5.313 | 4.941 | 5.033 | 5.222 | 6.114 | 5.207 | 5.582 | 6.325 | 5.642 |
| Equity | 2.183 | 2.506 | 2.931 | 3.222 | 3.092 | 3.158 | 2.763 | 2.860 | 2.984 | 3.505 | 3.279 | 3.837 | 4.502 | 4.151 |
| Long-term debt | 1.626 | 1.417 | 1.312 | 1.204 | 1.095 | 986 | 876 | 766 | 670 | 716 | 437 | 475 | 418 | 110 |
| Short-term debt | 304 | 1.186 | 1.053 | 1.198 | 824 | 1.057 | 1.265 | 1.306 | 1.432 | 1.757 | 1.353 | 1.133 | 1.268 | 1.305 |
| Total debt | 1.930 | 2.603 | 2.366 | 2.401 | 1.919 | 2.042 | 2.140 | 2.072 | 2.102 | 2.473 | 1.790 | 1.609 | 1.685 | 1.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
IR | Audit | 1999 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ivan Refsgaard Jensen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |