| Revenue | DKK -588K | +94% |
| EBITDA | DKK -1M | -39% |
| Net profit | DKK -2,8M | -39% |
| Total assets | DKK 25,8M | -2% |
| Equity | DKK 12,8M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79 | 275 | -265 | -259 | -1.472 | -161 | -813 | -118 | 96 | 79 | -82 | -100 | -304 | -588 |
| Staff expenses | -100 | -0 | -245 | -387 | -197 | -256 | -423 | -424 | -424 | -424 | -424 | -424 | -424 | -425 |
| EBITDA | 179 | 322 | -511 | -646 | -1.669 | -417 | -1.236 | -542 | -328 | -344 | -506 | -524 | -728 | -1.012 |
| Depreciation & amort. | 117 | -23 | -31 | -44 | -59 | -59 | -59 | -55 | -42 | -3 | -3 | -3 | -3 | -3 |
| EBIT | 63 | 298 | -541 | -690 | -1.728 | -476 | -1.295 | -597 | -369 | -347 | -509 | -526 | -731 | -1.015 |
| Net financials | -4.796 | -283 | -3.991 | -1.896 | 3.323 | 220 | -1.505 | -1.029 | -788 | -118 | 583 | -437 | -1.339 | -1.812 |
| Profit before tax | -4.663 | 347 | -4.533 | -2.586 | 1.595 | -256 | -2.800 | -1.625 | -1.157 | -466 | 75 | -963 | -2.071 | -2.828 |
| Tax | -3 | 59 | -83 | -220 | -97 | 109 | 53 | 219 | 358 | 88 | 21 | -49 | -39 | -10 |
| Net profit | -4.661 | 288 | -4.449 | -2.366 | 1.691 | -366 | -2.853 | -1.844 | -1.515 | -553 | 53 | -915 | -2.031 | -2.818 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.016 | 23.801 | 0 | 16.666 | 19.206 | 50.604 | 34.321 | 32.677 | 29.569 | 28.263 | 27.048 | 28.367 | 26.476 | 25.829 |
| Equity | 16.352 | 16.063 | 0 | 9.048 | 10.739 | 36.907 | 31.883 | 28.289 | 25.273 | 23.658 | 21.725 | 20.696 | 16.664 | 12.847 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 |
| Short-term debt | -665 | -7.737 | 0 | 7.618 | 8.467 | 13.696 | 908 | 995 | 842 | 914 | 758 | 421 | 1.301 | 1.274 |
| Total debt | -665 | -7.737 | 0 | 7.618 | 8.467 | 13.696 | 908 | 995 | 842 | 914 | 758 | 421 | 1.301 | 1.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
HA Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |