| Revenue | DKK 148K | +14% |
| EBITDA | DKK 148K | +14% |
| Net profit | DKK 23K | +254% |
| Total assets | DKK 1,3M | -5% |
| Equity | DKK -266K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | -146 | -275 | 193 | 242 | 201 | 52 | 60 | 44 | 19 | 105 | 128 | 129 | 148 |
| Staff expenses | -0 | -0 | -105 | -76 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 162 | -232 | 104 | 117 | 242 | 201 | 52 | 60 | 44 | 19 | 105 | 128 | 129 | 148 |
| Depreciation & amort. | -0 | -0 | -87 | -84 | -105 | -90 | -85 | -87 | -87 | -87 | -87 | -87 | -87 | -87 |
| EBIT | 162 | -232 | 17 | 33 | 137 | 111 | -34 | -27 | -42 | -68 | 18 | 41 | 42 | 61 |
| Net financials | -194 | -102 | -247 | -148 | -211 | -91 | -81 | -92 | -69 | -76 | -61 | -71 | -57 | -37 |
| Profit before tax | -32 | -334 | -230 | -115 | -74 | 20 | -115 | -119 | -111 | -144 | -43 | -31 | -15 | 23 |
| Tax | 18 | 15 | 242 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -50 | -349 | -472 | -115 | -74 | 20 | -115 | -119 | -111 | -144 | -43 | -31 | -15 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.196 | 2.208 | 4.060 | 3.930 | 3.609 | 2.203 | 2.099 | 2.058 | 1.759 | 1.631 | 1.628 | 1.454 | 1.367 | 1.302 |
| Equity | 421 | 72 | 458 | 343 | 268 | 288 | 173 | 54 | -57 | -201 | -244 | -275 | -290 | -266 |
| Long-term debt | 750 | 695 | 1.474 | 1.425 | 1.352 | 580 | 547 | 501 | 461 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.025 | 1.441 | 2.129 | 2.163 | 1.989 | 1.335 | 1.379 | 1.503 | 1.355 | 1.832 | 1.872 | 1.729 | 1.657 | 1.568 |
| Total debt | 1.775 | 2.136 | 3.602 | 3.588 | 3.340 | 1.915 | 1.926 | 2.004 | 1.816 | 1.832 | 1.872 | 1.729 | 1.657 | 1.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
IE Management | Management | 2000 | — | — |
SH Management | Management | 2015 | — | — |
PC | Audit | 2009 | — | — |
HA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Iben Etlar Esborg | Management | 0 companies |
| Stefan Henning Blaabjerg Søndergaard | Management | 0 companies |
| Peder Christian Pedersen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Henrik Lawaetz Esborg | Board of Directors | 0 companies |
| Jørn Henrik Jensen | Chairman | 0 companies |
| Jørgen Agerbro Jessen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Henrik Valeur Christensen | Board of Directors | 0 companies |