| Revenue | DKK -98K | -40% |
| EBITDA | DKK -461K | -180% |
| Net profit | DKK 1,7M | -39% |
| Total assets | DKK 25,6M | -3% |
| Equity | DKK 25,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | -68 | -32 | -60 | -41 | -36 | -50 | -243 | -145 | -179 | -163 | -186 | -164 | -98 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -535 | -119 | -88 | -120 | -9 | -0 | -0 | -362 |
| EBITDA | -83 | -68 | -32 | -60 | -41 | -36 | -586 | -362 | -233 | -299 | -154 | -186 | -164 | -461 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -59 | -73 | -73 | -73 | -63 | -14 | -0 |
| EBIT | -83 | -68 | -32 | -60 | -41 | -36 | -596 | -421 | -307 | -373 | -227 | -248 | -178 | -461 |
| Net financials | 1.123 | 913 | 2.273 | 846 | 2.725 | 3.219 | 11.266 | 1.939 | 1.078 | 3.763 | -2.048 | 1.152 | 3.383 | 2.528 |
| Profit before tax | 1.040 | 845 | 2.242 | 786 | 2.684 | 3.183 | 10.670 | 1.517 | 771 | 3.390 | -2.275 | 903 | 3.205 | 2.067 |
| Tax | 102 | 55 | 72 | -61 | 63 | 90 | -90 | 162 | 18 | 719 | 32 | 19 | 405 | 371 |
| Net profit | 938 | 790 | 2.170 | 847 | 2.621 | 3.093 | 10.760 | 1.355 | 753 | 2.672 | -2.307 | 885 | 2.799 | 1.696 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.733 | 9.329 | 11.714 | 11.798 | 14.780 | 17.480 | 27.477 | 28.194 | 28.159 | 29.634 | 25.443 | 24.788 | 26.321 | 25.582 |
| Equity | 8.502 | 9.293 | 11.463 | 11.710 | 14.331 | 16.824 | 27.184 | 28.139 | 28.122 | 29.254 | 25.406 | 24.751 | 26.010 | 25.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 231 | 37 | 251 | 88 | 449 | 656 | 293 | 55 | 37 | 380 | 37 | 37 | 310 | 375 |
| Total debt | 231 | 37 | 251 | 88 | 449 | 656 | 293 | 55 | 37 | 380 | 37 | 37 | 310 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
HA Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 10.0% | 5.0% | 2014 | |
| Individual | 10.0% | 5.0% | 2014 | |
| Individual | 10.0% | 5.0% | 2014 | |
| Individual | 10.0% | 5.0% | 2014 | |
| Individual | 10.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |