| Revenue | DKK -287K | -294% |
| EBITDA | DKK 1,6M | +949% |
| Net profit | DKK 1,1M | +28688% |
| Total assets | DKK 12,7M | +19% |
| Equity | DKK 6,9M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | — | — | 460 | — | 716 | 809 | 686 | 569 | 407 | 288 | 363 | 148 | -287 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 191 | -101 | 213 | 460 | 472 | 716 | 904 | 1.731 | 379 | 597 | 498 | 1.498 | 153 | 1.603 |
| Depreciation & amort. | -331 | 619 | 43 | -118 | -119 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -140 | -720 | 169 | 342 | 353 | 716 | 904 | 1.731 | 379 | 597 | 498 | 1.498 | 153 | 1.603 |
| Net financials | -203 | -2.976 | -100 | -319 | -305 | -293 | -228 | 100 | -155 | -76 | -56 | -102 | -158 | -133 |
| Profit before tax | -252 | -3.696 | 69 | 23 | 48 | 423 | 677 | 1.831 | 224 | 520 | 442 | 1.396 | -5 | 1.470 |
| Tax | 46 | -198 | 13 | 332 | 10 | 93 | 149 | 403 | 49 | 115 | 97 | 307 | -1 | 324 |
| Net profit | -297 | -3.499 | 56 | -309 | 38 | 330 | 528 | 1.428 | 175 | 406 | 345 | 1.089 | -4 | 1.147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.125 | 9.030 | 9.353 | 9.196 | 9.100 | 10.855 | 10.660 | 9.998 | 9.903 | 9.258 | 9.457 | 10.590 | 10.639 | 12.710 |
| Equity | 117 | -15 | 91 | 252 | 290 | 1.785 | 2.313 | 3.741 | 3.915 | 4.321 | 4.666 | 5.755 | 5.751 | 6.897 |
| Long-term debt | 1.180 | 8.715 | 8.168 | 5.606 | 7.779 | 7.503 | 6.648 | 4.588 | 4.329 | 2.807 | 2.666 | 2.162 | 2.007 | 2.441 |
| Short-term debt | 3.734 | 330 | 1.094 | 3.006 | 690 | 852 | 925 | 628 | 620 | 1.011 | 919 | 1.179 | 1.347 | 1.382 |
| Total debt | 4.914 | 9.045 | 9.262 | 8.612 | 8.469 | 8.355 | 7.574 | 5.215 | 4.949 | 3.818 | 3.585 | 3.341 | 3.354 | 3.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2013 | — | — |
JK Management | Management | 2014 | — | — |
AK Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INDUSTRIBO.DK ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nielsen | Management | 0 companies |
| Jens Kristoffer Larsen | Management | 0 companies |
| Anders Kristoffer Larsen | Management | 0 companies |
| Jens Dalsgaard Løgstrup | Chairman | 0 companies |
| Carl Erik Skovgaard | Deputy Chairman | 0 companies |