| Revenue | DKK -445K | +213% |
| EBITDA | DKK -445K | -140% |
| Net profit | DKK -13,3M | -238% |
| Total assets | DKK 150,3M | -9% |
| Equity | DKK 105,1M | -11% |
| Employees | 8 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 16.945 | 5.619 | 6.399 | 1.997 | 16.940 | 3.223 | -228 | -143 | -445 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.494 | -2.493 | -2.393 | -2.963 | -2.024 | -0 | -73 | -43 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | 14.451 | 3.036 | 4.006 | -966 | 14.916 | 3.223 | -301 | -186 | -445 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -4 | -5 | -5 | -2.388 | -4.597 | -4.597 | -6.907 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | 14.449 | 3.032 | 4.001 | -971 | 12.528 | -1.374 | -4.898 | -7.093 | -445 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.370 | 21.425 | 7.206 | 5.465 | -83 | 12.389 | -2.549 | 16.460 | -9.393 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 8.643 | 23.539 | 8.336 | 1.731 | 9.601 | 9.625 | -7.447 | 9.367 | -9.838 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5.000 | 363 | 65 | 1.396 | 2.209 | 481 | -923 | -254 | 3.440 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 3.643 | 23.176 | 8.271 | 335 | 7.392 | 9.144 | -6.525 | 9.622 | -13.278 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156.472 | 219.335 | 299.711 | 266.559 | 261.814 | 270.613 | 195.053 | 165.892 | 150.347 |
| Equity | — | — | — | — | — | — | — | — | — | — | 39.849 | 70.163 | 90.063 | 98.750 | 106.143 | 115.294 | 108.769 | 118.391 | 105.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.000 | 22.960 | 147.300 | 149.373 | 134.351 | 129.368 | 43.098 | 36.954 | 33.859 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.623 | 126.212 | 62.348 | 18.436 | 21.320 | 25.951 | 43.185 | 10.547 | 11.375 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.623 | 149.172 | 209.648 | 167.809 | 155.671 | 155.319 | 86.284 | 47.502 | 45.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2001 | — | — | |
| 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 |
| Leo Svendsen | Chairman | 0 companies |
| Palle Nørgaard | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Kim Krull Jørgensen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Tina Birgitte Nors | Chairman | 0 companies |