| Revenue | DKK 115K | +83% |
| EBITDA | DKK 119K | +275% |
| Net profit | DKK 24K | +116% |
| Total assets | DKK 3,8M | +4% |
| Equity | DKK 1,4M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.969 | 5.907 | 4.331 | 811 | 527 | -223 | 47 | -1.108 | -86 | 21 | 64 | 39 | 63 | 115 |
| Staff expenses | -2.218 | -3.415 | -3.496 | -2.803 | -1.453 | -14 | -0 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.752 | 2.491 | 608 | -2.216 | -1.018 | -238 | 47 | -1.117 | -86 | 1.259 | 232 | -494 | -68 | 119 |
| Depreciation & amort. | 73 | 40 | -22 | -41 | -171 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.679 | 2.451 | 586 | -2.257 | -1.189 | -238 | 47 | -1.117 | -86 | 1.259 | 232 | -494 | -68 | 119 |
| Net financials | 13 | -109 | 11 | -80 | 1.409 | -35 | 17 | 33 | 29 | -5 | -34 | -88 | -141 | -133 |
| Profit before tax | 2.692 | 2.343 | 597 | -2.336 | 219 | -273 | 64 | -1.084 | -57 | 1.254 | 198 | -582 | -209 | -14 |
| Tax | 690 | 600 | 139 | 71 | -0 | -166 | -39 | -60 | -9 | -24 | 43 | 45 | -60 | -38 |
| Net profit | 2.002 | 1.743 | 458 | -2.408 | 219 | -107 | 103 | -1.024 | -49 | 1.278 | 154 | -627 | -150 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.723 | 16.788 | 10.986 | 10.870 | 4.936 | 2.592 | 2.078 | 1.081 | 1.034 | 4.010 | 4.023 | 3.717 | 3.683 | 3.830 |
| Equity | 4.957 | 5.699 | 5.157 | 1.750 | 1.969 | 1.862 | 1.964 | 941 | 892 | 2.010 | 2.164 | 1.537 | 1.388 | 1.412 |
| Long-term debt | 649 | 524 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 1.661 | 1.605 | 1.585 | 1.560 | 1.514 |
| Short-term debt | 6.117 | 10.564 | 5.803 | 9.120 | 2.967 | 730 | 113 | 140 | 142 | 339 | 254 | 595 | 735 | 905 |
| Total debt | 6.766 | 11.088 | 5.829 | 9.120 | 2.967 | 730 | 113 | 140 | 142 | 2.000 | 1.858 | 2.180 | 2.295 | 2.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IR | Audit | 2003 | — | — |
PA Audit | Audit | 2002 | — | — |
MM Unofficial title | Unofficial title | 2016 | — | — |
PE Management | Management | 2017 | — | — |
JB Unofficial title | Unofficial title | 2017 | — | — |
KR Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBH 27.407 ApS | Company | 100.0% | 100.0% | 2019 |
KAM ODENSE HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
ZIGAS ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Refsgaard Jensen | Audit | 0 companies |
| Per Aage Boelsmand | Audit | 0 companies |
| Morten Maagaard Rasmussen | Unofficial title | 0 companies |
| Poul Erik Madsen | Management | 0 companies |
| Jan Bech | Unofficial title | 0 companies |
| Kim Rønsholt Knudsen | Founder | 0 companies |