| Revenue | DKK -30K | +3% |
| EBITDA | DKK -30K | -3% |
| Net profit | DKK 1,5M | +51% |
| Total assets | DKK 18,9M | +4% |
| Equity | DKK 18,3M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -19 | -21 | -21 | — | -23 | -24 | -24 | -25 | -29 | -27 | -28 | -29 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -19 | -21 | -21 | -23 | -23 | -24 | -24 | -25 | -29 | -27 | -28 | -29 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -19 | -21 | -21 | -23 | -23 | -24 | -24 | -25 | -29 | -27 | -28 | -29 | -30 |
| Net financials | 1.641 | 3.863 | 2.265 | 2.349 | 2.529 | 2.707 | -17.002 | 1.952 | 1.708 | -5.585 | 1.193 | 1.648 | 985 | 1.482 |
| Profit before tax | 1.623 | 3.844 | 2.244 | 2.327 | 2.506 | 2.684 | -17.026 | 1.928 | 1.682 | -5.614 | 1.167 | 1.620 | 956 | 1.452 |
| Tax | -89 | -84 | -76 | -66 | -46 | -32 | -18 | 1 | -10 | -3 | -3 | -7 | -6 | -3 |
| Net profit | 1.712 | 3.928 | 2.320 | 2.394 | 2.552 | 2.716 | -17.007 | 1.927 | 1.692 | -5.611 | 1.169 | 1.627 | 962 | 1.455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.481 | 35.325 | 35.961 | 37.086 | 38.008 | 39.403 | 21.005 | 21.488 | 22.820 | 16.994 | 18.203 | 17.713 | 18.170 | 18.873 |
| Equity | 27.048 | 30.176 | 31.696 | 33.090 | 34.641 | 37.256 | 19.249 | 21.070 | 22.655 | 16.933 | 17.990 | 17.217 | 17.379 | 18.312 |
| Long-term debt | 3.921 | 3.379 | 2.995 | 2.567 | 2.084 | 723 | 150 | 0 | 0 | 37 | 132 | 0 | 0 | 0 |
| Short-term debt | 1.849 | 1.770 | 1.271 | 1.430 | 1.282 | 1.424 | 1.607 | 418 | 165 | 24 | 81 | 496 | 791 | 561 |
| Total debt | 5.433 | 5.149 | 4.265 | 3.997 | 3.367 | 2.147 | 1.756 | 418 | 165 | 61 | 213 | 496 | 791 | 561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
CC Audit | Audit | 2002 | — | — |
HA Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Carl-Erik Carlsen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Gert Kristiansen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |