| Revenue | DKK 4,8M | -36% |
| EBITDA | DKK 3,4M | -44% |
| Net profit | DKK 2,3M | -69% |
| Total assets | DKK 185,1M | +1% |
| Equity | DKK 85,2M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.271 | 5.699 | 5.831 | 3.650 | 3.466 | 1.239 | 4.819 | 8.554 | 5.945 | 5.859 | 5.619 | 6.312 | 7.400 | 4.768 |
| Staff expenses | -849 | -933 | -942 | -935 | -940 | -877 | -804 | -744 | -823 | -821 | -1.080 | -1.325 | -1.347 | -1.351 |
| EBITDA | 3.285 | 9.191 | 2.141 | 2.715 | 2.525 | 362 | 4.015 | 7.811 | 5.122 | 5.039 | 4.539 | 4.987 | 6.052 | 3.417 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -9 | -9 | -9 | -9 | -1 | -0 |
| EBIT | 3.285 | 9.191 | 2.141 | 2.715 | 2.525 | 362 | 4.015 | 7.802 | 5.113 | 5.030 | 4.530 | 4.978 | 6.052 | 3.417 |
| Net financials | -7.676 | -950 | -862 | -237 | -158 | -162 | 132 | -391 | -146 | -932 | 1.153 | -1.668 | -1.620 | -1.956 |
| Profit before tax | -2.139 | 8.240 | 1.279 | 2.478 | 2.367 | 200 | 4.147 | 7.411 | 38.157 | 4.327 | 13.358 | -18.000 | 9.481 | 2.958 |
| Tax | 1.126 | 1.035 | 236 | 587 | 748 | 63 | 862 | 1.663 | 8.420 | 1.044 | 2.585 | -3.934 | 2.116 | 667 |
| Net profit | -3.265 | 7.206 | 1.043 | 1.891 | 1.619 | 137 | 3.284 | 5.748 | 29.737 | 3.283 | 10.773 | -14.066 | 7.365 | 2.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 88.422 | 95.993 | 88.186 | 87.620 | 88.325 | 87.145 | 98.886 | 111.145 | 144.522 | 170.144 | 179.764 | 178.580 | 183.391 | 185.109 |
| Equity | 58.067 | 63.773 | 63.316 | 63.656 | 63.776 | 62.413 | 64.197 | 68.446 | 96.683 | 99.666 | 110.139 | 77.685 | 83.550 | 85.242 |
| Long-term debt | 22.508 | 22.501 | 15.444 | 13.506 | 13.208 | 13.500 | 13.500 | 17.153 | 16.515 | 35.100 | 34.666 | 72.685 | 72.173 | 71.719 |
| Short-term debt | 2.151 | 2.669 | 2.064 | 2.472 | 2.919 | 3.301 | 12.898 | 12.770 | 11.012 | 14.826 | 12.483 | 5.551 | 3.680 | 3.545 |
| Total debt | 24.659 | 25.170 | 17.508 | 15.978 | 16.128 | 16.801 | 26.398 | 29.923 | 27.527 | 49.925 | 47.149 | 78.237 | 75.854 | 75.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WBE HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
HEHE HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Buhl Invest Køge ApS | Company | 33.3% | 33.3% | 2023 |
PHMW HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
MIBU HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Bo Henriksen | Management | 0 companies |
| Helle Susanne Henriksen | Board of Directors | 0 companies |
| Winnie Beck | Board of Directors | 0 companies |
| Poul Henning Jensen | Chairman | 0 companies |
| Michael Buhl | Chairman | 0 companies |
| Jørn Larsen | Board of Directors | 0 companies |