| Revenue | DKK -234K | -33% |
| EBITDA | DKK -485K | +20% |
| Net profit | DKK -129K | -109% |
| Total assets | DKK 20,4M | -8% |
| Equity | DKK 19,8M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -623 | -715 | -133 | -262 | -214 | -40 | -189 | 16 | -86 | 1.441 | -174 | -196 | -347 | -234 |
| Staff expenses | -181 | -71 | -0 | -0 | -109 | -30 | -0 | -153 | -76 | -76 | -76 | -100 | -258 | -251 |
| EBITDA | -846 | -833 | -761 | -616 | -324 | -70 | -189 | -137 | -162 | 1.365 | -250 | -296 | -605 | -485 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -95 | -82 | -49 | -49 | -24 | -0 |
| EBIT | -846 | -833 | -761 | -616 | -324 | -70 | -189 | -137 | -258 | 1.283 | -299 | -345 | -629 | -485 |
| Net financials | 1.363 | 777 | 495 | 4.806 | 908 | 1.694 | 452 | -95 | 154 | 751 | 41.441 | 610 | 1.994 | 347 |
| Profit before tax | 517 | -57 | -267 | 4.190 | 584 | 1.624 | 603 | -232 | -104 | 2.034 | 41.142 | 265 | 1.365 | -138 |
| Tax | -0 | -0 | -0 | -148 | -103 | 357 | -0 | -0 | 23 | -0 | 1 | 13 | 4 | -9 |
| Net profit | 517 | -57 | -267 | 4.338 | 687 | 1.267 | 603 | -232 | -127 | 2.034 | 41.141 | 252 | 1.361 | -129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.905 | 3.748 | 3.301 | 7.183 | 29.891 | 30.722 | 30.304 | 30.511 | 7.445 | 5.227 | 27.219 | 23.699 | 22.164 | 20.393 |
| Equity | — | 2.207 | 1.892 | 6.427 | 29.195 | 29.462 | 28.812 | 28.581 | 4.536 | 4.369 | 26.311 | 22.562 | 21.924 | 19.795 |
| Long-term debt | 2.267 | 2.289 | 1.409 | 112 | -433 | -85 | -206 | -167 | 1.740 | 596 | 574 | 551 | 0 | 0 |
| Short-term debt | 155 | 129 | 0 | 0 | 1.129 | 1.345 | 1.697 | 2.098 | 575 | 261 | 334 | 585 | 240 | 598 |
| Total debt | 2.422 | 2.419 | 1.409 | 756 | 696 | 1.260 | 1.492 | 1.931 | 2.315 | 857 | 908 | 1.136 | 240 | 598 |
| 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 |