| Revenue | DKK -30K | -86% |
| EBITDA | DKK -355K | +24% |
| Net profit | DKK 2,5M | -64% |
| Total assets | DKK 59,2M | +3% |
| Equity | DKK 32,1M | +7% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -582 | -802 | -565 | -220 | -30 |
| Staff expenses | -101 | -100 | -112 | -245 | -325 |
| EBITDA | -624 | -901 | -677 | -466 | -355 |
| Depreciation & amort. | 29 | -5 | -1 | -8 | -10 |
| EBIT | -654 | -906 | -678 | -474 | -365 |
| Net financials | 1.494 | 2.994 | 995 | 7.489 | 3.117 |
| Profit before tax | 840 | 2.088 | 317 | 7.015 | 2.753 |
| Tax | -117 | 411 | -496 | 167 | 273 |
| Net profit | 957 | 1.677 | 813 | 6.848 | 2.480 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 47.299 | 48.586 | 48.390 | 57.364 | 59.158 |
| Equity | 23.371 | 24.722 | 24.789 | 30.037 | 32.062 |
| Long-term debt | 11.952 | 11.890 | 11.626 | 11.916 | 11.657 |
| Short-term debt | 11.976 | 11.974 | 11.975 | 15.411 | 15.440 |
| Total debt | 23.928 | 23.864 | 23.601 | 27.328 | 27.097 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PB Management | Management | 1999 – 1999 |
KS Management | Management | 1999 – 2000 |
HA Audit | Audit | 1999 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1999 – 2000 | |
| Chairman | 1999 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Karen Sørensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Hans Vestergaard | Board of Directors | 0 companies |
| Henning Braa Sørensen | Chairman | 0 companies |