| Revenue | DKK -129K | -7% |
| EBITDA | DKK -224K | +0% |
| Net profit | DKK -1,8M | -208% |
| Total assets | DKK 18,1M | -10% |
| Equity | DKK 17,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -294 | -218 | -194 | -207 | -172 | -145 | -160 | -198 | -5 | -84 | -171 | -149 | -138 | -129 |
| Staff expenses | -130 | -95 | -120 | -128 | -189 | -239 | -255 | -194 | -80 | -70 | -99 | -92 | -86 | -96 |
| EBITDA | -424 | -314 | -314 | -335 | -360 | -384 | -416 | -393 | -84 | -154 | -270 | -241 | -224 | -224 |
| Depreciation & amort. | -9 | -57 | -61 | -61 | -119 | -192 | -157 | -153 | -25 | -9 | -35 | -35 | -35 | -35 |
| EBIT | -433 | -371 | -375 | -396 | -479 | -576 | -573 | -545 | -110 | -163 | -306 | -277 | -259 | -259 |
| Net financials | 653 | 1.589 | 2.073 | 1.016 | -696 | 2.202 | 228 | 643 | 523 | 1.230 | -552 | 1.484 | 2.457 | -1.517 |
| Profit before tax | 220 | 1.218 | 1.698 | 619 | -1.175 | 1.626 | -345 | 98 | 414 | 1.067 | -858 | 1.207 | 2.198 | -1.776 |
| Tax | 101 | 305 | 430 | 175 | -279 | 324 | -36 | -12 | 83 | 242 | -217 | 246 | 572 | -17 |
| Net profit | 119 | 914 | 1.267 | 444 | -896 | 1.302 | -309 | 109 | 331 | 825 | -640 | 961 | 1.626 | -1.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.399 | 21.179 | 21.303 | 20.199 | 18.364 | 19.233 | 18.313 | 17.845 | 17.147 | 18.126 | 17.332 | 17.998 | 20.095 | 18.129 |
| Equity | 19.285 | 19.598 | 20.366 | 19.810 | 17.757 | 19.059 | 17.950 | 17.760 | 17.091 | 17.805 | 17.052 | 17.899 | 19.407 | 17.397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 517 | 0 |
| Short-term debt | 114 | 1.565 | 927 | 386 | 607 | 173 | 363 | 85 | 56 | 313 | 280 | 94 | 170 | 731 |
| Total debt | 114 | 1.565 | 927 | 386 | 607 | 173 | 363 | 85 | 56 | 313 | 280 | 94 | 687 | 731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
CA Management | Management | 2010 | — | — |
HA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Charlotte Agnes Bamberg | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Knud Rask Nielsen | Chairman | 0 companies |
| Ellen Melgård Nielsen | Board of Directors | 0 companies |