| Revenue | DKK 18,5M | +17% |
| EBITDA | DKK 4,4M | +135% |
| Net profit | DKK 2M | +393% |
| Total assets | DKK 133,9M | +2% |
| Equity | DKK 124,5M | +2% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.082 | 5.570 | 5.928 | 6.037 | 6.919 | 8.078 | 9.232 | 12.153 | 13.673 | 15.264 | 14.421 | 15.257 | 15.816 | 18.455 |
| Staff expenses | -11.592 | -11.506 | -11.806 | -11.847 | -12.247 | -12.529 | -11.985 | -11.831 | -12.773 | -12.732 | -12.324 | -13.578 | -13.961 | -14.101 |
| EBITDA | -8.510 | -5.935 | -5.878 | -5.811 | -5.329 | -4.451 | -2.753 | 322 | 899 | 2.532 | 2.097 | 1.679 | 1.855 | 4.353 |
| Depreciation & amort. | -6.352 | -5.392 | -3.704 | -2.641 | -2.047 | -2.885 | -3.290 | -3.950 | -4.410 | -3.260 | -3.083 | -2.855 | -2.576 | -2.392 |
| EBIT | -14.862 | -11.327 | -9.582 | -8.452 | -7.375 | -7.336 | -6.044 | -3.628 | -3.511 | -728 | -986 | -1.176 | -722 | 1.961 |
| Net financials | 6 | 25 | -54 | -72 | -80 | -85 | -109 | -120 | -186 | -201 | -175 | -67 | 55 | -7 |
| Profit before tax | -14.856 | -11.302 | -9.636 | -8.524 | -7.456 | -7.421 | -6.153 | -3.748 | -3.697 | -929 | -1.161 | -1.243 | -667 | 1.955 |
| Tax | -0 | 11.743 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -14.856 | -23.046 | -9.636 | -8.524 | -7.456 | -7.421 | -6.153 | -3.748 | -3.697 | -929 | -1.161 | -1.243 | -667 | 1.955 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 145.286 | 127.176 | 124.338 | 124.125 | 125.534 | 126.178 | 127.313 | 131.751 | 135.494 | 134.461 | 133.481 | 131.755 | 131.111 | 133.884 |
| Equity | 135.970 | 121.474 | 118.338 | 117.794 | 118.738 | 119.183 | 118.730 | 122.452 | 122.986 | 122.057 | 124.406 | 123.163 | 122.496 | 124.451 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 0 | 1.197 | 798 | 399 | 0 | 845 |
| Short-term debt | 9.316 | 5.702 | 6.000 | 6.331 | 6.796 | 6.995 | 8.583 | 8.893 | 12.509 | 11.207 | 8.277 | 8.193 | 8.615 | 8.588 |
| Total debt | 9.316 | 5.702 | 6.000 | 6.331 | 6.796 | 6.995 | 8.583 | 9.299 | 12.509 | 12.404 | 9.075 | 8.592 | 8.615 | 9.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2002 | — | — |
DJ Management | Management | 2016 | — | — |
CT Management | Management | 2024 | — | — |
HF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER BANG HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
GB4TW HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
Balser Venture ApS | Company | 33.3% | 33.3% | 2014 |
GB4PB HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Peter Skaarup Goodt Wilhelmsen | Management | 0 companies |
| David James Shepherd | Management | 0 companies |
| Christian Tage Nyvang Hansen | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Bill Haudal Pedersen | Board of Directors | 0 companies |
| Lars Nordenlund | Chairman | 0 companies |
| Kim Bildsøe Lassen | Board of Directors | 0 companies |
| Klaus Holse | Board of Directors | 0 companies |
| Thomas David Hartwig | Board of Directors | 0 companies |
| Claus Gregersen | Chairman | 0 companies |
| Jesper Balser | Board of Directors | 0 companies |
| Kirsten Annette Smedegaard Andersen | Board of Directors | 0 companies |