| Revenue | DKK 1,5M | -15% |
| EBITDA | DKK 27K | -92% |
| Net profit | DKK 5K | -98% |
| Total assets | DKK 3,5M | +24% |
| Equity | DKK 1,9M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.107 | 4.438 | 3.742 | 4.303 | 2.488 | 1.402 | 1.204 | 1.533 | 1.056 | 1.743 | 1.479 |
| Staff expenses | -2.556 | -2.165 | -1.238 | -2.028 | -1.062 | -1.139 | -1.172 | -1.305 | -1.134 | -1.423 | -1.452 |
| EBITDA | 6.551 | 2.249 | 2.504 | 2.265 | 619 | 263 | 31 | 228 | -78 | 320 | 27 |
| Depreciation & amort. | -2.231 | -72 | -876 | -169 | -41 | -15 | -11 | -11 | -5 | -15 | -26 |
| EBIT | 4.320 | 2.176 | 1.628 | 2.096 | 578 | 247 | 20 | 217 | -82 | 305 | 1 |
| Net financials | -177 | -87 | -892 | -305 | -71 | -56 | -36 | -6 | -6 | -19 | -12 |
| Profit before tax | 4.144 | 2.089 | 736 | 1.791 | 507 | 191 | -16 | 211 | -89 | 286 | 13 |
| Tax | 1.094 | 602 | 1.289 | 799 | 110 | 60 | -5 | 51 | 4 | 78 | 8 |
| Net profit | 3.050 | 1.487 | -554 | 992 | 397 | 131 | -12 | 160 | -93 | 207 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.129 | 8.676 | 10.214 | 6.299 | 2.918 | 2.831 | 2.754 | 2.940 | 3.340 | 2.801 | 3.475 |
| Equity | -595 | 892 | 66 | 1.058 | 1.455 | 1.585 | 1.574 | 1.734 | 1.641 | 1.848 | 1.853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.524 | 5.584 | 8.748 | 5.241 | 1.464 | 1.246 | 1.180 | 1.206 | 1.699 | 953 | 1.622 |
| Total debt | 7.524 | 5.584 | 8.748 | 5.241 | 1.464 | 1.246 | 1.180 | 1.206 | 1.699 | 953 | 1.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
RS Management | Management | 2003 | — | — |
AB Unofficial title | Unofficial title | 2024 | — | — |
| Audit | 2002 | — | — | |
PH Audit | Audit | 2003 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HA Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH | Chairman | 2005 | — | — |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ralph Steen Nedergaard | Management | 0 companies |
| Agnete Brus Krusell | Unofficial title | 0 companies |
| Statsaut. revisor Peter Mortensen | Audit | 0 companies |
| Peter Henrik Deiborg | Audit | 0 companies |
| Maria Hove von Scheel von Rosing | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ken Hall | Chairman | 0 companies |
| Robin Johnny Druschke Hansen | Board of Directors | 0 companies |