| Revenue | DKK 7,4M | +2% |
| EBITDA | DKK 2M | -29% |
| Net profit | DKK 1,5M | -34% |
| Total assets | DKK 9,5M | +1% |
| Equity | DKK 3,3M | -20% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.183 | 4.033 | 3.357 | 3.408 | 3.310 | 4.858 | 4.216 | 4.109 | 5.259 | 5.822 | 6.407 | 6.071 | 7.225 | 7.381 |
| Staff expenses | -2.891 | -3.073 | -3.096 | -3.129 | -3.096 | -2.958 | -3.073 | -3.329 | -3.607 | -3.774 | -3.986 | -4.014 | -4.391 | -5.356 |
| EBITDA | 292 | 960 | 260 | 279 | 214 | 1.900 | 1.143 | 780 | 1.652 | 2.048 | 2.421 | 2.057 | 2.835 | 2.025 |
| Depreciation & amort. | -12 | -12 | -9 | -9 | -6 | -4 | -25 | -24 | -24 | -24 | -24 | -0 | -0 | -11 |
| EBIT | 280 | 948 | 251 | 269 | 209 | 1.896 | 1.118 | 755 | 1.627 | 2.024 | 2.397 | 2.057 | 2.835 | 2.014 |
| Net financials | -245 | -463 | -377 | -255 | -234 | -282 | -226 | -62 | -72 | -105 | -95 | -174 | 137 | -20 |
| Profit before tax | 35 | 485 | -126 | 14 | -25 | 1.614 | 892 | 694 | 1.555 | 1.919 | 2.302 | 1.882 | 2.971 | 1.994 |
| Tax | -140 | 122 | -18 | 10 | 2 | 357 | 199 | 156 | 343 | 423 | 507 | 463 | 654 | 457 |
| Net profit | 175 | 363 | -108 | 5 | -27 | 1.257 | 693 | 538 | 1.213 | 1.496 | 1.795 | 1.419 | 2.317 | 1.537 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.161 | 6.672 | 7.030 | 6.409 | 5.709 | 7.234 | 6.563 | 6.351 | 7.070 | 7.491 | 7.857 | 7.892 | 9.381 | 9.510 |
| Equity | 1.830 | 2.252 | 1.751 | 1.836 | 1.739 | 3.102 | 2.539 | 2.384 | 3.113 | 3.374 | 3.569 | 3.285 | 4.176 | 3.340 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 195 | 158 | 624 | 441 | 505 | 495 | 683 | 479 |
| Short-term debt | 4.326 | 4.413 | 5.279 | 4.568 | 3.966 | 4.119 | 3.813 | 3.795 | 3.320 | 3.662 | 3.771 | 4.098 | 4.513 | 5.678 |
| Total debt | 4.326 | 4.413 | 5.279 | 4.568 | 3.966 | 4.119 | 4.008 | 3.953 | 3.944 | 4.103 | 4.276 | 4.593 | 5.195 | 6.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2001 | — | — |
PH Management | Management | 2001 | — | — |
RB | Audit | 2001 | — | — |
HA Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHV HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
NA Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Peter Honoré Vestergaard | Management | 0 companies |
| REVISIONSFIRMAET BYRIEL SAND | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |