| Revenue | DKK 554K | -26% |
| EBITDA | DKK 128K | -51% |
| Net profit | DKK -57K | -222% |
| Total assets | DKK 654K | -33% |
| Equity | DKK -43K | -394% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 416 | 378 | 340 | 245 | 90 | 400 | 559 | 501 | 636 | 521 | 507 | 744 | 554 |
| Staff expenses | -362 | -364 | -323 | -348 | -254 | -63 | -283 | -360 | -402 | -378 | -363 | -422 | -484 | -426 |
| EBITDA | 110 | 52 | 55 | -8 | -9 | 26 | 117 | 199 | 99 | 258 | 159 | 85 | 260 | 128 |
| Depreciation & amort. | -0 | -2 | -6 | -11 | -6 | -6 | -22 | -56 | -74 | -122 | -121 | -152 | -169 | -169 |
| EBIT | 110 | 50 | 49 | -19 | -15 | 20 | 96 | 143 | 25 | 135 | 37 | -67 | 91 | -41 |
| Net financials | -20 | -8 | -12 | -15 | -12 | -4 | -39 | -14 | -31 | -22 | -35 | -68 | -51 | -30 |
| Profit before tax | 90 | 42 | 37 | -34 | -27 | 16 | 56 | 129 | -5 | 114 | 2 | -134 | 40 | -71 |
| Tax | 29 | 20 | 19 | -2 | -2 | 6 | 14 | 31 | 5 | 28 | 7 | 7 | -7 | -14 |
| Net profit | 61 | 21 | 18 | -32 | -25 | 10 | 42 | 98 | -10 | 86 | -5 | -142 | 47 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 175 | 138 | 149 | 160 | 67 | 102 | 387 | 226 | 651 | 694 | 705 | 884 | 977 | 654 |
| Equity | -96 | -74 | -56 | -88 | -113 | -102 | -60 | 38 | 28 | 114 | 109 | -32 | 15 | -43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 393 | 276 | 346 | 607 | 548 | 400 |
| Short-term debt | 271 | 212 | 205 | 248 | 179 | 204 | 440 | 141 | 217 | 292 | 234 | 287 | 400 | 295 |
| Total debt | 271 | 212 | 205 | 248 | 179 | 204 | 440 | 180 | 610 | 568 | 581 | 894 | 948 | 696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
KL | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Kenneth Lehmann Andersen | Audit | 0 companies |
| Arne Alf Frandsen | Board of Directors | 0 companies |
| Flemming Thomas Hessner | Chairman | 0 companies |