| Revenue | DKK 1,6M | -28% |
| EBITDA | DKK 452K | -55% |
| Net profit | DKK 348K | -55% |
| Total assets | DKK 4,5M | +26% |
| Equity | DKK 3,7M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 414 | 1.813 | 2.730 | 822 | 167 | 342 | -196 | 168 | -153 | 337 | 350 | 1.453 | 2.230 | 1.605 |
| Staff expenses | -1.069 | -903 | -756 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.130 | -1.216 | -1.153 |
| EBITDA | -655 | 910 | 1.974 | 822 | 167 | 342 | -196 | 168 | -153 | 337 | 350 | 146 | 1.014 | 452 |
| Depreciation & amort. | -341 | -453 | -160 | -167 | -0 | -23 | -23 | -69 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -996 | 458 | 1.813 | 655 | 167 | 319 | -219 | 99 | -153 | 337 | 350 | 146 | 1.014 | 452 |
| Net financials | -139 | -161 | -90 | -63 | -39 | -16 | -17 | -16 | -21 | -13 | -7 | -30 | -32 | -5 |
| Profit before tax | -1.135 | 297 | 1.724 | 592 | 128 | 302 | -235 | 83 | -174 | 324 | 343 | 117 | 982 | 448 |
| Tax | -0 | -525 | 435 | 136 | 35 | 67 | -46 | 13 | -38 | 74 | 74 | 65 | 217 | 100 |
| Net profit | -1.135 | 822 | 1.289 | 455 | 93 | 236 | -189 | 70 | -136 | 250 | 270 | 52 | 766 | 348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.621 | 3.772 | 4.795 | 3.112 | 2.627 | 3.196 | 2.493 | 2.565 | 2.606 | 2.598 | 3.435 | 4.796 | 3.594 | 4.528 |
| Equity | -638 | 185 | 1.474 | 1.929 | 2.022 | 2.258 | 2.069 | 2.139 | 2.003 | 2.253 | 2.523 | 2.575 | 3.340 | 3.688 |
| Long-term debt | 2.869 | 3.172 | 2.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.134 | 415 | 863 | 1.183 | 580 | 918 | 424 | 427 | 603 | 341 | 908 | 2.216 | 248 | 834 |
| Total debt | 4.003 | 3.587 | 3.279 | 1.183 | 580 | 918 | 424 | 427 | 603 | 341 | 908 | 2.216 | 248 | 834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
TR Management | Management | 1999 | — | — |
ON Audit | Audit | 1999 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2007 | |
| Individual | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Thomas Rheinhold Sandung | Management | 0 companies |
| Ole Nielsen Bach | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |