| Revenue | DKK 1,1M | +260% |
| EBITDA | DKK 961K | +5006% |
| Net profit | DKK 804K | +863% |
| Total assets | DKK 2,8M | +33% |
| Equity | DKK 1,5M | +80% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 321 | 415 | 737 | 936 | 584 | 637 | 645 | 542 | 839 | 1.020 | 869 | 398 | 309 | 1.113 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -568 | -726 | -697 | -550 | -329 | -152 |
| EBITDA | 96 | 111 | 240 | 392 | 116 | 178 | 205 | 193 | 271 | 294 | 172 | -152 | -20 | 961 |
| Depreciation & amort. | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -89 | -74 | -63 | -41 | -18 |
| EBIT | 75 | 111 | 240 | 392 | 116 | 178 | 205 | 193 | 187 | 205 | 98 | -215 | -61 | 943 |
| Net financials | -66 | -74 | -113 | -93 | -32 | -37 | -35 | -37 | -62 | -20 | -30 | -31 | -36 | -40 |
| Profit before tax | 9 | 36 | 127 | 299 | 84 | 141 | 169 | 157 | 125 | 185 | 68 | -245 | -96 | 903 |
| Tax | 3 | 5 | 31 | 72 | 20 | 32 | 39 | 37 | 29 | 43 | 22 | -9 | 9 | 99 |
| Net profit | 5 | 31 | 96 | 227 | 64 | 109 | 130 | 120 | 96 | 142 | 45 | -236 | -105 | 804 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.787 | 2.266 | 2.948 | 3.287 | 2.951 | 2.891 | 3.154 | 3.190 | 2.943 | 3.019 | 2.941 | 2.345 | 2.088 | 2.779 |
| Equity | 1.105 | 1.136 | 1.231 | 1.409 | 1.424 | 1.431 | 1.458 | 1.473 | 1.461 | 1.492 | 1.424 | 1.074 | 851 | 1.533 |
| Long-term debt | 418 | 370 | 896 | 834 | 694 | 633 | 572 | 510 | 456 | 401 | 370 | 340 | 309 | 447 |
| Short-term debt | 235 | 726 | 768 | 990 | 764 | 759 | 1.051 | 1.134 | 955 | 1.058 | 1.075 | 868 | 856 | 800 |
| Total debt | 652 | 1.095 | 1.664 | 1.825 | 1.458 | 1.393 | 1.623 | 1.645 | 1.411 | 1.458 | 1.445 | 1.208 | 1.165 | 1.247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
KA | Audit | 2009 | — | — |
HA Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Knud Anders Holdgaard | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |