| Revenue | DKK 3,8M | -8% |
| EBITDA | DKK 221K | -45% |
| Net profit | DKK 100K | -63% |
| Total assets | DKK 4,5M | +15% |
| Equity | DKK 2,4M | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.962 | 2.048 | 2.303 | 2.798 | 3.168 | 3.492 | 2.735 | 3.111 | 3.255 | 4.268 | 4.211 | 4.123 | 3.788 |
| Staff expenses | -1.787 | -1.735 | -1.852 | -2.003 | -2.962 | -3.342 | -2.699 | -2.996 | -2.985 | -3.869 | -4.175 | -3.725 | -3.567 |
| EBITDA | 175 | 312 | 451 | 794 | 206 | 150 | 37 | 116 | 270 | 399 | 36 | 398 | 221 |
| Depreciation & amort. | -86 | -54 | -44 | -36 | -35 | -73 | -135 | -199 | -204 | -215 | -214 | -143 | -150 |
| EBIT | 89 | 259 | 407 | 758 | 171 | 77 | -98 | -84 | 66 | 184 | -178 | 255 | 71 |
| Net financials | 95 | 121 | 152 | 172 | 226 | 140 | 56 | 113 | 131 | 214 | 188 | 95 | 63 |
| Profit before tax | 184 | 380 | 558 | 930 | 397 | 217 | -42 | 29 | 197 | 399 | 10 | 350 | 135 |
| Tax | 51 | 95 | 133 | 219 | 87 | 57 | -8 | 8 | 45 | 92 | 2 | 81 | 35 |
| Net profit | 133 | 285 | 425 | 712 | 309 | 160 | -34 | 21 | 152 | 306 | 8 | 269 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.216 | 2.614 | 3.186 | 3.989 | 4.836 | 4.496 | 4.846 | 5.220 | 7.148 | 7.162 | 5.887 | 3.936 | 4.523 |
| Equity | 1.698 | 1.983 | 2.408 | 3.120 | 3.429 | 1.589 | 1.555 | 1.576 | 1.728 | 2.035 | 2.043 | 2.312 | 2.412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 516 | 632 | 778 | 869 | 1.406 | 2.861 | 3.192 | 3.534 | 5.344 | 5.072 | 3.804 | 1.589 | 2.064 |
| Total debt | 516 | 632 | 778 | 869 | 1.406 | 2.861 | 3.192 | 3.534 | 5.344 | 5.072 | 3.804 | 1.589 | 2.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2016 | — | — |
SE Founder | Founder | 1999 | — | — |
KN Management | Management | 2021 | — | — |
PC Management | Management | 2007 | — | — |
JW Management | Management | 2023 | — | — |
TB Management | Management | 2020 | — | — |
CE Management | Management | 2007 | — | — |
AF Audit | Audit | 1999 | — | — |
TS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBH 26.981 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brødsgaard Dodt | Management | 0 companies |
| Svend Erik Larsen | Founder | 0 companies |
| Klaus Nordvig Andersen | Management | 0 companies |
| Pia Carina Ramsing Eriksen | Management | 0 companies |
| Jeanette Winter Lundby | Management | 0 companies |
| Tinna Brandt Fallesen | Management | 0 companies |
| Carsten Ernst Nielsen | Management | 0 companies |
| Asger Fiig | Audit | 0 companies |
| Tina Salling | Management | 0 companies |
| Ole Bjørvig Pedersen | Board of Directors | 0 companies |