| Revenue | DKK 155K | +56% |
| EBITDA | DKK 155K | +56% |
| Net profit | DKK 46K | +1717% |
| Total assets | DKK 2,4M | -1% |
| Equity | DKK 178K | +35% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452 | 407 | 154 | -197 | 428 | 142 | 81 | 50 | -19 | 38 | 100 | 100 | 155 |
| Staff expenses | -581 | -116 | -167 | -0 | -0 | -13 | -70 | -0 | -0 | -4 | -0 | -0 | -0 |
| EBITDA | -128 | 291 | -12 | -197 | 428 | 129 | 10 | 50 | -19 | 35 | 100 | 100 | 155 |
| Depreciation & amort. | -77 | -77 | -77 | -67 | -68 | -68 | -65 | -64 | -64 | -64 | -64 | -34 | -34 |
| EBIT | -206 | 214 | -89 | -264 | 360 | 61 | -55 | -14 | -84 | -29 | 36 | 66 | 121 |
| Net financials | -26 | -91 | -105 | -70 | -68 | -60 | -37 | -39 | -126 | -55 | -55 | -53 | -52 |
| Profit before tax | -231 | 123 | -194 | -334 | 292 | 1 | -92 | -53 | -209 | -84 | -19 | 13 | 69 |
| Tax | -58 | 34 | 33 | 11 | 12 | 17 | -4 | 4 | -20 | -18 | 24 | 11 | 23 |
| Net profit | -173 | 88 | -228 | -345 | 280 | -16 | -88 | -57 | -189 | -66 | -43 | 3 | 46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.232 | 4.266 | 3.771 | 3.274 | 3.083 | 2.980 | 2.808 | 2.722 | 2.658 | 2.538 | 2.460 | 2.398 | 2.371 |
| Equity | 797 | 885 | 658 | 313 | 588 | 573 | 485 | 428 | 239 | 172 | 129 | 132 | 178 |
| Long-term debt | 1.998 | 1.935 | 1.866 | 1.784 | 1.708 | 3.266 | 3.114 | 2.963 | 3.972 | 1.986 | 3.654 | 3.492 | 3.349 |
| Short-term debt | 1.437 | 1.447 | 1.248 | 1.178 | 786 | 775 | 766 | 812 | 434 | 380 | 504 | 520 | 508 |
| Total debt | 3.435 | 3.381 | 3.114 | 2.961 | 2.494 | 2.408 | 2.323 | 2.294 | 2.419 | 2.366 | 2.331 | 2.266 | 2.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2001 | — | — |
| 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 |
| Jesper Juul Pedersen | Board of Directors | 0 companies |
| Lars Rudkjøbing | Board of Directors | 0 companies |
| Lejf Juul | Chairman | 0 companies |
| Jesper Michael Popp | Chairman | 0 companies |
| Christian Slot Ejlsborg | Board of Directors | 0 companies |
| Helle Juul | Board of Directors | 0 companies |
| Cornelia Charlotte Lamprecht | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Martin Thisted Larsen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |