| Revenue | DKK -15K | -20% |
| EBITDA | DKK -15K | +20% |
| Net profit | DKK 7,2M | -15% |
| Total assets | DKK 115,4M | +6% |
| Equity | DKK 115,3M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -4 | -4 | -4 | -6 | -17 | -7 | -22 | -15 | 0 | -20 | -24 | -19 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -4 | -4 | -4 | -6 | -17 | -7 | -22 | -15 | -24 | -20 | -24 | -19 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -4 | -4 | -4 | -6 | -17 | -7 | -22 | -15 | -24 | -20 | -24 | -19 | -15 |
| Net financials | 3.553 | 3.816 | 5.040 | 7.332 | 17.012 | 4.635 | 2.533 | 3.301 | 3.391 | 6.646 | 20.581 | 8.313 | 8.914 | 7.505 |
| Profit before tax | 3.548 | 3.811 | 5.036 | 7.327 | 17.006 | 4.618 | 2.526 | 3.279 | 3.376 | 6.622 | 20.561 | 8.289 | 8.894 | 7.490 |
| Tax | 100 | -0 | -0 | -0 | -0 | 115 | 50 | 25 | -0 | 346 | -155 | 271 | 442 | 287 |
| Net profit | 3.447 | 3.811 | 5.036 | 7.327 | 17.006 | 4.502 | 2.476 | 3.255 | 3.376 | 6.276 | 20.716 | 8.018 | 8.452 | 7.203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.851 | 36.934 | 41.945 | 49.057 | 61.754 | 66.203 | 68.512 | 71.702 | 68.582 | 71.559 | 92.079 | 100.123 | 108.400 | 115.394 |
| Equity | 28.803 | 32.805 | 37.734 | 44.762 | 61.749 | 66.124 | 68.503 | 71.695 | 68.575 | 71.392 | 92.074 | 100.036 | 108.067 | 115.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.048 | 4.129 | 4.211 | 4.296 | 5 | 79 | 9 | 7 | 7 | 167 | 5 | 87 | 334 | 102 |
| Total debt | 4.048 | 4.129 | 4.211 | 4.296 | 5 | 79 | 9 | 7 | 7 | 167 | 5 | 87 | 334 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
HR Management | Management | 2002 | — | — |
HA Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Helle Rygaard-Andersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Niels Ole Busk Husum | Chairman | 0 companies |
| David Peter York | Board of Directors | 0 companies |
| Jørn Bruno Rygaard | Chairman | 0 companies |