| Revenue | DKK 141K | -56% |
| EBITDA | DKK -185K | -52% |
| Net profit | DKK -1,8M | -204% |
| Total assets | DKK 4,3M | -30% |
| Equity | DKK 2,5M | -44% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -250 | -442 | -491 | -565 | -558 | -309 | -128 | -360 | 373 | 134 | 418 | 323 | 141 |
| Staff expenses | -518 | -525 | -499 | -524 | -618 | -423 | -317 | -400 | -417 | -439 | -362 | -443 | -326 |
| EBITDA | -767 | -967 | -990 | -1.090 | -1.176 | -732 | -445 | -760 | -45 | -305 | 56 | -122 | -185 |
| Depreciation & amort. | 164 | 243 | -254 | -269 | -216 | -321 | -180 | -298 | -375 | -370 | -421 | -420 | -1.518 |
| EBIT | -931 | -1.210 | -1.244 | -1.359 | -1.392 | -1.053 | -624 | -1.058 | -420 | -675 | -366 | -541 | -1.703 |
| Net financials | 278 | 330 | 1.197 | -379 | 831 | -37 | 87 | -293 | 609 | 25 | -53 | -46 | -86 |
| Profit before tax | -653 | -880 | -47 | -1.738 | -561 | -1.090 | -538 | -1.351 | 190 | -659 | -418 | -588 | -1.789 |
| Tax | -156 | -148 | -2 | -380 | 879 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -497 | -731 | -45 | -1.358 | -1.440 | -1.090 | -542 | -1.351 | 190 | -659 | -418 | -588 | -1.789 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.498 | 15.344 | 14.978 | 13.944 | 11.905 | 10.631 | 9.965 | 8.464 | 8.979 | 8.142 | 7.377 | 6.217 | 4.330 |
| Equity | 13.832 | 12.981 | 12.816 | 11.337 | 9.777 | 8.567 | 7.906 | 6.435 | 6.504 | 5.726 | 5.164 | 4.430 | 2.488 |
| Long-term debt | 2.120 | 2.059 | 1.997 | 1.935 | 1.852 | 1.775 | 1.698 | 1.621 | 2.122 | 2.041 | 1.620 | 1.579 | 1.536 |
| Short-term debt | 546 | 305 | 165 | 672 | 276 | 289 | 361 | 408 | 353 | 375 | 593 | 209 | 306 |
| Total debt | 2.666 | 2.364 | 2.162 | 2.607 | 2.127 | 2.064 | 2.060 | 2.029 | 2.475 | 2.416 | 2.213 | 1.788 | 1.842 |
| 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 | 66.7% | 66.7% | 2001 | |
| Individual | 5.0% | 5.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |