| Revenue | DKK -19K | -425% |
| EBITDA | DKK -19K | +76% |
| Net profit | DKK 218K | -44% |
| Total assets | DKK 6,3M | +4% |
| Equity | DKK 6,2M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 841 | 652 | 609 | 632 | 724 | 3.306 | 167 | 284 | 272 | 308 | -229 | 162 | 6 | -19 |
| Staff expenses | -9 | -0 | -4 | -2 | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -87 | -0 |
| EBITDA | 666 | 652 | 605 | 629 | 719 | 3.305 | 166 | 284 | 272 | 308 | -229 | 162 | -81 | -19 |
| Depreciation & amort. | 132 | -132 | -132 | -132 | -132 | -0 | -0 | -81 | -81 | -81 | -24 | -0 | -41 | -0 |
| EBIT | 534 | 520 | 473 | 497 | 587 | 3.305 | 166 | 203 | 192 | 227 | -253 | 162 | -122 | -19 |
| Net financials | -212 | -213 | -1.229 | -212 | -186 | 6 | 286 | 293 | 290 | 307 | 310 | 310 | 561 | 301 |
| Profit before tax | 322 | 307 | -756 | 284 | 401 | 3.311 | 452 | 496 | 481 | 534 | 58 | 472 | 438 | 281 |
| Tax | -33 | -33 | -0 | -462 | 87 | 700 | 87 | 113 | 87 | 154 | 15 | 104 | 51 | 64 |
| Net profit | 355 | 340 | -756 | 746 | 314 | 2.610 | 365 | 384 | 395 | 380 | 43 | 368 | 388 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.609 | 16.450 | 16.144 | 15.792 | 15.651 | 6.129 | 6.271 | 4.888 | 5.351 | 5.620 | 5.404 | 5.841 | 6.102 | 6.333 |
| Equity | 457 | 797 | 41 | 787 | 1.101 | 3.711 | 4.076 | 4.458 | 4.852 | 5.233 | 5.276 | 5.643 | 6.031 | 6.249 |
| Long-term debt | 12.509 | 12.323 | 12.157 | 12.017 | 11.824 | 0 | 0 | 246 | 205 | 163 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.265 | 1.985 | 2.601 | 2.104 | 1.755 | 2.352 | 2.195 | 184 | 293 | 224 | 128 | 197 | 71 | 84 |
| Total debt | 14.774 | 14.308 | 14.758 | 14.121 | 13.579 | 2.352 | 2.195 | 430 | 498 | 387 | 128 | 197 | 71 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
JE Management | Management | 2001 | — | — |
TB Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jan Eigård Hansen | Management | 0 companies |
| Tom Bendix Jensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Sigurfrid Jegård | Board of Directors | 0 companies |