| Revenue | DKK 3,6M | -11% |
| EBITDA | DKK -717K | +15% |
| Net profit | DKK 44,7M | -8% |
| Total assets | DKK 393,5M | +13% |
| Equity | DKK 364,7M | +14% |
| Employees | 8 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 86 | 383 | 907 | 268 | 1.206 | 1.761 | 1.992 | 3.659 | 1.921 | 2.208 | 3.117 | 4.044 | 4.029 | 3.592 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.131 | -1.478 | -1.467 | -1.527 | -1.718 | -2.016 | -1.826 | -3.163 | -2.093 | -2.979 | -3.558 | -4.817 | -4.872 | -3.949 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -1.045 | -986 | -561 | -1.259 | -512 | -255 | 166 | 495 | -172 | -771 | -441 | -773 | -843 | -717 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -80 | -102 | -102 | -197 | -367 | -320 | -449 | -491 | -469 | -461 | -272 | -201 | -110 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -1.104 | -1.065 | -663 | -1.361 | -708 | -622 | -154 | 47 | -663 | -1.240 | -902 | -1.045 | -1.044 | -828 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.210 | 2.547 | 2.353 | 6.669 | 7.768 | 6.805 | 6.109 | 9.859 | 7.441 | 23.634 | 51.442 | 39.313 | 50.292 | 46.928 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 1.106 | 1.308 | 1.667 | 4.399 | 6.197 | 5.879 | 5.755 | 9.730 | 6.778 | 22.394 | 50.540 | 38.067 | 50.849 | 46.348 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 251 | 305 | 412 | 1.098 | 1.122 | 906 | 807 | 938 | 746 | 699 | 723 | 929 | 2.114 | 1.675 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 855 | 1.002 | 1.256 | 3.302 | 5.075 | 4.973 | 4.949 | 8.792 | 6.032 | 21.695 | 49.816 | 37.137 | 48.735 | 44.673 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.748 | 64.872 | 65.373 | 147.519 | 162.493 | 165.989 | 167.768 | 168.217 | 174.108 | 194.601 | 264.649 | 291.174 | 346.802 | 393.476 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 62.271 | 63.273 | 64.529 | 137.231 | 141.306 | 146.227 | 150.179 | 156.972 | 162.935 | 184.582 | 234.431 | 271.468 | 320.120 | 364.718 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 290 | 411 | 1.112 | 2.756 | 4.000 | 3.484 | 3.313 | 5.868 | 4.136 | 23.313 | 14.595 | 20.997 | 19.343 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477 | 1.302 | 426 | 9.175 | 18.397 | 15.737 | 14.081 | 7.917 | 5.305 | 5.883 | 6.905 | 5.111 | 5.341 | 8.969 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 477 | 1.593 | 838 | 10.288 | 21.153 | 19.737 | 17.565 | 11.230 | 11.173 | 10.019 | 30.218 | 19.707 | 26.338 | 28.313 |
| 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% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |