| Revenue | DKK 724K | +34% |
| EBITDA | DKK 130K | -21% |
| Net profit | DKK 139K | +26% |
| Total assets | DKK 2,1M | +3% |
| Equity | DKK 1,8M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.200 | 1.075 | 1.124 | 1.036 | 969 | 1.095 | 885 | 825 | 822 | 802 | 631 | 542 | 724 |
| Staff expenses | -892 | -720 | -749 | -752 | -866 | -779 | -811 | -582 | -571 | -394 | -415 | -376 | -593 |
| EBITDA | 308 | 355 | -55 | 284 | 104 | 317 | 74 | 243 | 251 | 408 | 216 | 166 | 130 |
| Depreciation & amort. | -548 | -14 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -240 | 341 | -64 | 284 | 104 | 317 | 74 | 243 | 251 | 408 | 216 | 166 | 130 |
| Net financials | -5 | -8 | 12 | 42 | -21 | 5 | 3 | 7 | -1 | 19 | 6 | -23 | 50 |
| Profit before tax | -245 | 333 | -52 | 326 | 82 | 322 | 76 | 249 | 250 | 427 | 222 | 143 | 180 |
| Tax | 78 | 86 | 102 | 78 | 20 | 72 | 40 | 56 | 57 | 95 | 51 | 32 | 41 |
| Net profit | -322 | 247 | -154 | 248 | 62 | 249 | 36 | 193 | 193 | 332 | 171 | 110 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.156 | 2.173 | 1.665 | 1.672 | 1.588 | 1.843 | 1.647 | 1.696 | 1.973 | 2.076 | 2.004 | 2.025 | 2.092 |
| Equity | 1.301 | 1.452 | 1.200 | 1.349 | 1.310 | 1.456 | 1.387 | 1.472 | 1.555 | 1.773 | 1.830 | 1.803 | 1.820 |
| Long-term debt | 474 | 416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 380 | 305 | 465 | 322 | 278 | 386 | 260 | 224 | 418 | 303 | 175 | 222 | 272 |
| Total debt | 854 | 721 | 465 | 322 | 278 | 386 | 260 | 224 | 418 | 303 | 175 | 222 | 272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
PJ Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Peter Jensen | Management | 0 companies |