| Revenue | DKK 658K | +59% |
| EBITDA | DKK 54K | +128% |
| Net profit | DKK 25K | +115% |
| Total assets | DKK 888K | +115% |
| Equity | DKK 137K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | 535 | 481 | 402 | 491 | -148 | 987 | 1.204 | 874 | 748 | 612 | 414 | 658 |
| Staff expenses | -0 | -1.085 | -1.048 | -1.036 | -1.037 | -1.017 | -911 | -1.020 | -750 | -606 | -594 | -604 | -605 |
| EBITDA | -79 | 182 | 154 | 118 | 144 | -288 | 76 | 183 | 124 | 142 | 18 | -190 | 54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -19 | -20 | -12 | -23 | -23 | -18 |
| EBIT | -79 | 182 | 154 | 118 | 144 | -288 | 56 | 164 | 104 | 129 | -5 | -214 | 36 |
| Net financials | -33 | -29 | -11 | -4 | -2 | -1 | -16 | -3 | -3 | -2 | -2 | -1 | -3 |
| Profit before tax | -112 | 152 | 142 | 115 | 142 | -289 | 40 | 162 | 102 | 127 | -7 | -214 | 33 |
| Tax | 50 | 56 | 39 | 31 | 32 | 111 | 10 | 37 | 24 | 30 | -0 | -47 | 8 |
| Net profit | -161 | 96 | 103 | 84 | 110 | -400 | 30 | 125 | 77 | 98 | -7 | -167 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.145 | 861 | 770 | 693 | 1.065 | 520 | 503 | 606 | 519 | 730 | 730 | 413 | 888 |
| Equity | 64 | 160 | 213 | 247 | 357 | -44 | -14 | 111 | 188 | 286 | 279 | 112 | 137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 |
| Short-term debt | 1.081 | 701 | 556 | 446 | 691 | 564 | 517 | 495 | 330 | 437 | 444 | 302 | 752 |
| Total debt | 1.081 | 701 | 556 | 446 | 691 | 564 | 517 | 495 | 330 | 438 | 447 | 302 | 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
MJ Unofficial title | Unofficial title | 2026 | — | — |
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 |
| Morten Jan Kirketerp Groot | Unofficial title | 0 companies |
| Harry Aamann | Audit | 0 companies |