| Revenue | DKK -108K | -123% |
| EBITDA | DKK 10K | -96% |
| Net profit | DKK -1,9M | -425% |
| Total assets | DKK 29,2M | -8% |
| Equity | DKK 29M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -609 | -129 | -137 | -98 | 20 | -978 | -524 | 114 | 430 | 342 | 465 | 465 | 466 | -108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -30 | -74 | -149 | -213 | -167 | -276 | -202 | -201 | -332 |
| EBITDA | -609 | -129 | -137 | -98 | 20 | -1.008 | -599 | -35 | 217 | 175 | 189 | 263 | 264 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | 17 | -3.017 | -2.618 | -18 | -18 | -2.462 | -201 | -512 | -12 | -743 | 225 |
| EBIT | -609 | -129 | -137 | -115 | -2.997 | -3.626 | -616 | -53 | -2.244 | -26 | -323 | 251 | -479 | -215 |
| Net financials | 128 | 666 | 18.344 | 123 | 204 | 884 | 3.090 | -527 | -317 | 1.668 | -1.182 | 2.680 | 1.307 | -2.022 |
| Profit before tax | -481 | 537 | 18.207 | 8 | -3.031 | -3.021 | 2.193 | -856 | -2.561 | 1.642 | -1.506 | 2.931 | 828 | -2.237 |
| Tax | -156 | 47 | 38 | 299 | -0 | -0 | -0 | -0 | -0 | 41 | -61 | 167 | 242 | -332 |
| Net profit | -325 | 490 | 18.169 | -291 | -3.031 | -3.021 | 2.193 | -856 | -2.561 | 1.601 | -1.445 | 2.763 | 586 | -1.905 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.439 | 25.155 | 38.518 | 38.341 | 36.919 | 48.037 | 38.516 | 38.396 | 34.795 | 33.833 | 33.867 | 32.932 | 31.644 | 29.183 |
| Equity | 18.524 | 18.775 | 36.781 | 36.394 | 33.256 | 29.286 | 31.395 | 32.504 | 28.912 | 29.992 | 28.239 | 30.698 | 31.135 | 28.958 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.020 | 3.885 | 3.773 | 3.432 | 3.243 | 0 | 236 | 0 |
| Short-term debt | 4.914 | 6.380 | 1.737 | 1.946 | 3.663 | 18.751 | 3.101 | 2.006 | 2.111 | 410 | 2.385 | 2.234 | 272 | 225 |
| Total debt | 4.914 | 6.380 | 1.737 | 1.946 | 3.663 | 18.751 | 7.121 | 5.892 | 5.883 | 3.841 | 5.628 | 2.234 | 508 | 225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |