| Revenue | DKK 9M | +31% |
| EBITDA | DKK 8,2M | +65% |
| Net profit | DKK 8,2M | +144% |
| Total assets | DKK 12,7M | -67% |
| Equity | DKK -418K | -103% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.782 | 1.887 | 1.839 | 1.749 | 1.933 | 2.223 | 3.047 | 4.436 | 5.203 | 5.281 | 7.126 | 6.898 | 9.037 |
| Staff expenses | -621 | -716 | -779 | -799 | -695 | -951 | -948 | -1.244 | -1.494 | -1.578 | -1.884 | -1.811 | -0 |
| EBITDA | 1.071 | 1.171 | 1.060 | 951 | 1.237 | 1.272 | 2.099 | 3.192 | 3.710 | 3.668 | 5.241 | 4.986 | 8.207 |
| Depreciation & amort. | 425 | -443 | -411 | -361 | -398 | -453 | -673 | -828 | -915 | -970 | -1.059 | -1.180 | -0 |
| EBIT | 646 | 728 | 650 | 589 | 839 | 819 | 1.425 | 2.363 | 2.795 | 2.697 | 4.182 | 3.806 | 8.207 |
| Net financials | -586 | -434 | -422 | -402 | -365 | -380 | -425 | -469 | -473 | -457 | -510 | -431 | 30 |
| Profit before tax | 60 | 294 | 227 | 187 | 474 | 439 | 1.000 | 1.895 | 2.322 | 2.240 | 3.672 | 3.375 | 8.236 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 60 | 294 | 227 | 187 | 474 | 439 | 1.000 | 1.895 | 2.322 | 2.240 | 3.672 | 3.375 | 8.236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.142 | 16.798 | 16.898 | 16.144 | 16.663 | 16.833 | 24.170 | 26.482 | 31.016 | 30.987 | 36.676 | 38.351 | 12.657 |
| Equity | 1.021 | 1.315 | 1.542 | 1.730 | 2.204 | 2.642 | 3.142 | 4.537 | 6.359 | 8.599 | 10.471 | 13.846 | -418 |
| Long-term debt | 13.917 | 13.103 | 13.264 | 11.305 | 11.331 | 11.285 | 16.982 | 16.355 | 18.904 | 13.860 | 18.991 | 0 | 0 |
| Short-term debt | 2.205 | 2.379 | 2.091 | 3.110 | 3.129 | 2.906 | 4.046 | 5.589 | 5.753 | 8.527 | 7.214 | 24.506 | 13.075 |
| Total debt | 16.121 | 15.483 | 15.355 | 14.415 | 14.460 | 14.191 | 21.027 | 21.945 | 24.657 | 22.388 | 26.205 | 24.506 | 13.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
IK | Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Sven Madsen | Board of Directors | 0 companies |
| Jutta Steen Møller | Board of Directors | 0 companies |
| Ib Kunøe | Board of Directors | 0 companies |