| Revenue | DKK 1,5M | -4% |
| EBITDA | DKK 103K | +155% |
| Net profit | DKK 44K | +245% |
| Total assets | DKK 705K | -24% |
| Equity | DKK 183K | -30% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.306 | 2.021 | 1.797 | 1.590 | 1.527 |
| Staff expenses | -1.332 | -1.432 | -1.538 | -1.550 | -1.424 |
| EBITDA | -25 | 589 | 259 | 40 | 103 |
| Depreciation & amort. | -0 | -18 | -30 | -42 | -42 |
| EBIT | -25 | 571 | 229 | -2 | 61 |
| Net financials | -5 | -28 | 4 | 18 | -3 |
| Profit before tax | -30 | 543 | 233 | 16 | 58 |
| Tax | -7 | 122 | 50 | 4 | 14 |
| Net profit | -23 | 421 | 184 | 13 | 44 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 727 | 1.164 | 1.108 | 931 | 705 |
| Equity | 104 | 298 | 367 | 262 | 183 |
| Long-term debt | 0 | 0 | 50 | 0 | 0 |
| Short-term debt | 615 | 834 | 668 | 642 | 507 |
| Total debt | 615 | 834 | 717 | 642 | 507 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PB Management | Management | 2002 – 2002 |
MN | Audit | 2002 – 2013 |
HA Audit | Audit | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2002 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2002 | |
| Individual | 50–66.65% | 50–66.65% | 2002 | |
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Majbrit Nordmand Kragh | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Thomas Vang Christensen | Chairman | 0 companies |