| Revenue | DKK 581K | -35% |
| EBITDA | DKK 581K | -35% |
| Net profit | DKK 209K | -83% |
| Total assets | DKK 10,1M | +2% |
| Equity | DKK 1,2M | -83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | 547 | 568 | 5.886 | 707 | 767 | 461 | 500 | 856 | 956 | 715 | 896 | 581 |
| Staff expenses | -0 | -0 | -0 | -4.700 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 352 | 547 | 568 | 1.182 | 707 | 767 | 461 | 500 | 856 | 956 | 715 | 896 | 581 |
| Depreciation & amort. | -82 | -82 | -80 | -177 | -115 | -126 | -126 | -126 | -123 | -584 | -121 | -98 | -91 |
| EBIT | 270 | 465 | 488 | 1.005 | 592 | 640 | 335 | 374 | 733 | 372 | 594 | 798 | 490 |
| Net financials | -437 | -355 | -360 | -492 | -356 | -193 | -214 | -203 | -255 | -168 | -208 | 693 | -197 |
| Profit before tax | -167 | 110 | 128 | 513 | 236 | 447 | 121 | 171 | 478 | 205 | 386 | 1.491 | 293 |
| Tax | -15 | 47 | 51 | 150 | 81 | 125 | 53 | 64 | 132 | 173 | 189 | 285 | 84 |
| Net profit | -152 | 63 | 77 | 363 | 155 | 322 | 68 | 107 | 346 | 31 | 197 | 1.206 | 209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.637 | 8.572 | 8.380 | 14.794 | 16.897 | 16.665 | 16.486 | 16.595 | 16.846 | 16.518 | 16.543 | 9.903 | 10.099 |
| Equity | -1.125 | -964 | -791 | 1.690 | 4.890 | 5.213 | 5.281 | 5.387 | 5.733 | 5.764 | 5.961 | 7.168 | 1.199 |
| Long-term debt | 5.936 | 5.624 | 5.163 | 7.876 | 6.027 | 5.735 | 5.442 | 5.140 | 4.746 | 4.507 | 4.266 | 0 | 0 |
| Short-term debt | 3.821 | 3.909 | 4.007 | 5.228 | 5.980 | 5.718 | 5.763 | 6.067 | 6.366 | 6.247 | 6.308 | 2.731 | 8.896 |
| Total debt | 9.757 | 9.533 | 9.171 | 13.104 | 12.007 | 11.453 | 11.205 | 11.207 | 11.112 | 10.754 | 10.574 | 2.731 | 8.896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2004 | — | — |
PB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bernstorff Holding ApS | Company | 100.0% | 100.0% | 2022 |
PBBJ HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rune Ellehaven | Management | 0 companies |
| Poul Baungaard Jakobsen | Management | 0 companies |