| Revenue | DKK -37K | -54% |
| EBITDA | DKK -208K | +1% |
| Net profit | DKK -1,7M | -783% |
| Total assets | DKK 108K | -95% |
| Equity | DKK 42K | -98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 456 | 0 | 89 | — | -49 | -50 | -56 | -50 | 114 | -37 | -36 | -81 | -37 |
| Staff expenses | -411 | -147 | -63 | -0 | -139 | -162 | -165 | -163 | -162 | -233 | -204 | -128 | -171 |
| EBITDA | -467 | -202 | 26 | 0 | -221 | -212 | -221 | -213 | -48 | -270 | -240 | -210 | -208 |
| Depreciation & amort. | 185 | -185 | -0 | -0 | -30 | -121 | -121 | -121 | -121 | -0 | -0 | -0 | -0 |
| EBIT | -652 | -387 | 26 | 0 | -251 | -333 | -342 | -334 | -169 | -270 | -240 | -210 | -208 |
| Net financials | 169 | 1.075 | 711 | 0 | 88 | 109 | -151 | 102 | 280 | 305 | 64 | 12 | -1.523 |
| Profit before tax | -483 | 689 | 737 | 0 | -205 | -225 | -493 | -233 | 111 | 35 | -176 | -197 | -1.731 |
| Tax | 160 | 172 | 175 | -0 | -36 | -66 | -77 | 27 | -19 | -0 | 10 | -0 | 13 |
| Net profit | -643 | 516 | 562 | 0 | -169 | -159 | -416 | -259 | 131 | 35 | -186 | -197 | -1.744 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.016 | 7.732 | 7.187 | 0 | 6.497 | 6.151 | 5.245 | 4.995 | 4.813 | 3.295 | 2.644 | 2.219 | 108 |
| Equity | 5.190 | 5.608 | 6.070 | 0 | 5.888 | 5.628 | 5.106 | 4.739 | 4.759 | 3.209 | 2.523 | 2.091 | 42 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.661 | 1.988 | 1.051 | 0 | 549 | 472 | 138 | 257 | 54 | 86 | 122 | 127 | 67 |
| Total debt | 97 | 2.087 | 1.051 | 0 | 549 | 472 | 138 | 257 | 54 | 86 | 122 | 127 | 67 |
| 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 | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |