| Revenue | DKK -119K | -448% |
| EBITDA | DKK -177K | -63% |
| Net profit | DKK -435K | +89% |
| Total assets | DKK 9,6M | -26% |
| Equity | DKK 6,7M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -10 | -11 | 25 | -42 | -53 | -29 | -66 | 34 | -119 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -4 | -20 | -20 | -94 | -130 | -143 | -142 | -52 |
| EBITDA | 176 | 296 | 441 | 5 | -10 | -15 | -2 | -66 | -147 | -265 | -280 | -108 | -177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 176 | 296 | 441 | 5 | -10 | -15 | -2 | -66 | -147 | -265 | -280 | -108 | -177 |
| Net financials | 70 | 184 | 386 | 11.355 | 916 | 1.883 | -1.275 | 1.855 | 891 | 3.108 | 2.575 | -4.020 | -9 |
| Profit before tax | 116 | 223 | 423 | 11.360 | 906 | 1.868 | -1.277 | 1.761 | 652 | 2.774 | 2.295 | -4.128 | -185 |
| Tax | -3 | 1 | 5 | -9 | -9 | 205 | -294 | 257 | -295 | -115 | -2 | -0 | 250 |
| Net profit | 119 | 222 | 418 | 11.369 | 915 | 1.663 | -983 | 1.504 | 947 | 2.890 | 2.298 | -4.128 | -435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.389 | 1.845 | 2.242 | 10.797 | 11.340 | 13.334 | 10.862 | 12.432 | 13.883 | 16.684 | 15.902 | 13.041 | 9.638 |
| Equity | 274 | 496 | 914 | 10.783 | 11.298 | 13.231 | 9.426 | 9.241 | 9.530 | 12.169 | 13.467 | 8.589 | 6.654 |
| Long-term debt | 1.023 | 1.079 | 1.079 | 0 | 0 | 0 | 0 | 3.043 | 3.101 | 3.065 | 1.364 | 462 | 431 |
| Short-term debt | 92 | 270 | 248 | 14 | 41 | 104 | 1.436 | 148 | 1.252 | 1.450 | 1.071 | 3.991 | 2.553 |
| Total debt | 1.115 | 1.349 | 1.328 | 14 | 41 | 104 | 1.436 | 3.191 | 4.353 | 4.515 | 2.435 | 4.452 | 2.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
JS Management | Management | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Johan Skovgaard Pedersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |