| Revenue | DKK -25K | -18% |
| EBITDA | DKK -25K | +18% |
| Net profit | DKK 43K | -98% |
| Total assets | DKK 34M | +0% |
| Equity | DKK 30,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | — | — | — | — | — | — | -462 | -130 | -282 | -43 | -30 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -27 | -70 | 69 | -192 | 744 | 247 | -462 | -130 | -282 | -43 | -30 | -25 |
| Depreciation & amort. | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -27 | -70 | 69 | -192 | 744 | 247 | -462 | -130 | -282 | -43 | -30 | -25 |
| Net financials | 1.958 | 3.512 | 3.609 | 2.371 | 2.953 | 1.756 | 252 | 2.245 | 1.179 | 2.926 | 1.230 | 2.374 | 118 |
| Profit before tax | 1.935 | 3.485 | 3.539 | 2.440 | 2.762 | 2.500 | 500 | 1.784 | 1.049 | 2.644 | 1.187 | 2.344 | 93 |
| Tax | -65 | 16 | 61 | 57 | 34 | 221 | 224 | 91 | -137 | 56 | 31 | 32 | 50 |
| Net profit | 2.000 | 3.468 | 3.478 | 2.384 | 2.728 | 2.279 | 276 | 1.693 | 1.187 | 2.588 | 1.156 | 2.312 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.263 | 16.289 | 18.190 | 22.363 | 24.260 | 28.664 | 31.199 | 31.600 | 31.277 | 33.649 | 32.882 | 34.110 | 34.046 |
| Equity | 7.980 | 11.448 | 14.828 | 17.112 | 19.738 | 21.914 | 22.087 | 23.672 | 24.748 | 27.223 | 28.265 | 30.459 | 30.380 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.283 | 4.840 | 3.362 | 5.251 | 4.521 | 6.750 | 9.112 | 7.928 | 6.529 | 6.426 | 4.617 | 3.651 | 3.666 |
| Total debt | 3.283 | 4.840 | 3.362 | 5.251 | 4.521 | 6.750 | 9.112 | 7.928 | 6.529 | 6.426 | 4.617 | 3.651 | 3.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
FR Management | Management | 1999 | — | — |
HA Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Richter | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Jove Petrevski | Board of Directors | 0 companies |
| Bjarne Schmidt | Board of Directors | 0 companies |