| Revenue | DKK -13K | +79% |
| EBITDA | DKK -13K | -79% |
| Net profit | DKK 173K | -41% |
| Total assets | DKK 13,2M | +1% |
| Equity | DKK 13,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 326 | 246 | 209 | 346 | 338 | 433 | 446 | 464 | 303 | 1.384 | -32 | -14 | -7 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 326 | 246 | 209 | 346 | 338 | 433 | 446 | 464 | 303 | 1.384 | -32 | -14 | -7 | -13 |
| Depreciation & amort. | 120 | 120 | 120 | 183 | 183 | -183 | -206 | -206 | -206 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 206 | 126 | 89 | 163 | 155 | 251 | 240 | 258 | 97 | 1.384 | -32 | -14 | -7 | -13 |
| Net financials | 2.225 | 868 | 468 | 1.077 | 863 | 1.036 | 945 | 2.010 | -19 | -104 | -68 | 185 | 380 | 235 |
| Profit before tax | 2.431 | 993 | 557 | 1.240 | 1.018 | 1.287 | 1.185 | 2.268 | 78 | 1.280 | -101 | 171 | 373 | 222 |
| Tax | 56 | 21 | 55 | 64 | 64 | 83 | 84 | 90 | 55 | 68 | -0 | 15 | 82 | 49 |
| Net profit | 2.375 | 972 | 502 | 1.176 | 954 | 1.204 | 1.101 | 2.178 | 23 | 1.212 | -101 | 155 | 291 | 173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.464 | 9.362 | 9.964 | 10.263 | 10.401 | 11.417 | 12.240 | 13.923 | 13.677 | 12.958 | 12.708 | 12.811 | 13.106 | 13.189 |
| Equity | 6.289 | 6.361 | 6.767 | 7.244 | 7.598 | 8.701 | 9.699 | 11.771 | 11.686 | 12.843 | 12.686 | 12.784 | 13.016 | 13.128 |
| Long-term debt | 2.897 | 2.691 | 2.510 | 2.325 | 2.141 | 1.953 | 1.766 | 1.561 | 1.384 | 43 | 0 | 5 | 72 | 43 |
| Short-term debt | 278 | 310 | 688 | 694 | 662 | 763 | 775 | 591 | 606 | 72 | 22 | 22 | 18 | 18 |
| Total debt | 3.175 | 3.001 | 3.197 | 3.019 | 2.803 | 2.716 | 2.541 | 2.152 | 1.990 | 115 | 22 | 27 | 90 | 61 |
| 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% | 2019 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |