| Revenue | DKK -41K | -10% |
| EBITDA | DKK -161K | +3% |
| Net profit | DKK -141K | +21% |
| Total assets | DKK 2,2M | -11% |
| Equity | DKK 2,2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 184 | 174 | 123 | 154 | 21 | -49 | -37 | -61 | 1.386 | -84 | -52 | -45 | -41 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 | -143 | -120 | -120 | -165 | -120 | -120 |
| EBITDA | 147 | 184 | 174 | 123 | 154 | 21 | -49 | -166 | -204 | 1.266 | -204 | -217 | -165 | -161 |
| Depreciation & amort. | -68 | -47 | -47 | -47 | -47 | -47 | -47 | -47 | -47 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 80 | 138 | 128 | 76 | 108 | -25 | -95 | -213 | -250 | 1.266 | -204 | -217 | -165 | -161 |
| Net financials | -6.556 | 1.287 | 1.774 | 531 | -3.475 | 250 | -359 | -183 | -86 | 838 | 144 | -15 | -13 | 20 |
| Profit before tax | -6.476 | 1.425 | 1.901 | 607 | -3.367 | 225 | -455 | -396 | -336 | 2.104 | -60 | -232 | -178 | -141 |
| Tax | -65 | 90 | 47 | 118 | -3 | 125 | -23 | 21 | -5 | 251 | -0 | -0 | -0 | -0 |
| Net profit | -6.410 | 1.335 | 1.854 | 490 | -3.364 | 100 | -432 | -417 | -331 | 1.853 | -60 | -232 | -178 | -141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.696 | 5.960 | 7.678 | 8.067 | 4.618 | 4.398 | 3.717 | 3.159 | 2.556 | 3.786 | 3.668 | 2.871 | 2.477 | 2.201 |
| Equity | 3.908 | 5.146 | 6.902 | 7.292 | 3.826 | 3.823 | 3.285 | 2.760 | 2.229 | 3.282 | 3.108 | 2.758 | 2.458 | 2.182 |
| Long-term debt | 468 | 411 | 352 | 293 | 235 | 175 | 117 | 58 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 121 | 156 | 213 | 292 | 137 | 75 | 101 | 98 | 503 | 559 | 113 | 18 | 18 |
| Total debt | 584 | 532 | 508 | 507 | 526 | 313 | 192 | 160 | 98 | 503 | 559 | 113 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |