| Revenue | DKK 158K | -61% |
| EBITDA | DKK 158K | -61% |
| Net profit | DKK -27K | -308% |
| Total assets | DKK 11M | -2% |
| Equity | DKK 10,5M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 137 | 140 | 290 | 335 | 311 | 356 | 384 | 410 | 351 | 340 | 389 | 401 | 158 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 630 | 137 | 140 | 290 | 335 | 311 | 356 | 384 | 284 | 351 | 340 | 389 | 401 | 158 |
| Depreciation & amort. | -0 | -9 | -9 | -25 | -25 | -25 | -29 | -42 | -42 | -37 | -39 | -112 | -309 | -254 |
| EBIT | 630 | 127 | 131 | 266 | 310 | 286 | 327 | 342 | 242 | 314 | 302 | 277 | 93 | -96 |
| Net financials | -54 | -6 | 216 | -388 | 429 | 132 | 5.842 | 2.315 | 2.956 | -214 | -968 | -331 | 11 | 132 |
| Profit before tax | 576 | 122 | 347 | -122 | 740 | 419 | 6.169 | 2.656 | 3.198 | 100 | -667 | -54 | 104 | 37 |
| Tax | 21 | 19 | 22 | 63 | 42 | 59 | 68 | 67 | 82 | 52 | -60 | 97 | 91 | 64 |
| Net profit | 555 | 103 | 325 | -185 | 698 | 360 | 6.101 | 2.589 | 3.116 | 48 | -607 | -151 | 13 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.584 | 2.649 | 3.918 | 5.105 | 5.136 | 5.243 | 13.060 | 13.311 | 13.954 | 17.446 | 12.471 | 12.227 | 11.294 | 11.031 |
| Equity | 803 | 906 | 1.979 | 1.694 | 2.291 | 2.547 | 8.543 | 10.482 | 12.328 | 11.775 | 11.054 | 10.786 | 10.677 | 10.515 |
| Long-term debt | 1.276 | 1.202 | 1.128 | 2.730 | 2.537 | 2.328 | 2.125 | 1.921 | 1.153 | 979 | 810 | 679 | 266 | 177 |
| Short-term debt | 506 | 541 | 811 | 681 | 308 | 367 | 2.392 | 908 | 474 | 4.692 | 607 | 762 | 351 | 339 |
| Total debt | 1.782 | 1.744 | 1.939 | 3.411 | 2.845 | 2.696 | 4.517 | 2.830 | 1.626 | 5.670 | 1.417 | 1.441 | 617 | 516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
HA Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |