| Revenue | DKK -9K | -100% |
| EBITDA | DKK -9K | -112% |
| Net profit | DKK -16K | +89% |
| Total assets | DKK 169K | -17% |
| Equity | DKK 48K | -26% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.615 | 3.705 | 3.499 | 3.027 | 3.275 | 2.475 | 2.564 | 2.590 | -9 |
| Staff expenses | -3.517 | -3.960 | -3.302 | -2.745 | -2.634 | -2.300 | -2.312 | -2.511 | -0 |
| EBITDA | 98 | -323 | 198 | 282 | 641 | 166 | 252 | 79 | -9 |
| Depreciation & amort. | 96 | 42 | 54 | 54 | 188 | -138 | -250 | -250 | -0 |
| EBIT | 2 | -365 | 144 | 228 | 453 | 29 | 2 | -171 | -9 |
| Net financials | 6 | 16 | -41 | -51 | -24 | -27 | -21 | -35 | 0 |
| Profit before tax | 8 | -349 | 102 | 177 | 429 | 2 | -19 | -206 | -9 |
| Tax | 4 | -84 | 28 | 47 | 95 | 2 | 12 | -64 | 7 |
| Net profit | 3 | -265 | 75 | 130 | 334 | 0 | -31 | -142 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.700 | 1.184 | 1.468 | 1.309 | 1.322 | 1.307 | 1.289 | 205 | 169 |
| Equity | 477 | 212 | 286 | 255 | 459 | 237 | 206 | 64 | 48 |
| Long-term debt | 0 | 265 | 141 | 74 | 4 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.223 | 720 | 1.040 | 978 | 804 | 936 | 919 | 141 | 122 |
| Total debt | 1.223 | 985 | 1.181 | 1.052 | 808 | 936 | 919 | 141 | 122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
FG Management | Management | 2019 | — | — |
HI Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PDC A/S | Company | 100.0% | 100.0% | 2019 |
ISBAK HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Finn Grønskov | Management | 0 companies |
| Hanne Isbak Kristensen | Management | 0 companies |