| Revenue | DKK 151K | +53% |
| EBITDA | DKK 37K | -30% |
| Net profit | DKK 154K | -24% |
| Total assets | DKK 8,4M | -5% |
| Equity | DKK 5,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 96 | 52 | 72 | -51 | -130 | -165 | -20 | -24 | -21 | 117 | 99 | 151 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 108 | 96 | -418 | 75 | -332 | -130 | -165 | -20 | -24 | -21 | 78 | 53 | 37 |
| Depreciation & amort. | -0 | -0 | 198 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -0 | -0 |
| EBIT | 108 | 96 | -616 | 75 | -332 | -130 | -165 | -20 | -24 | -21 | 32 | 53 | 37 |
| Net financials | 61 | 370 | 1.117 | 151 | 471 | 324 | 212 | 745 | 1.052 | 411 | 137 | 150 | 94 |
| Profit before tax | 61 | 467 | 501 | 226 | 139 | 194 | 47 | 724 | 1.029 | 389 | 169 | 202 | 131 |
| Tax | -5 | -46 | -155 | 11 | -80 | -7 | -4 | 6 | -0 | -0 | -0 | -0 | -24 |
| Net profit | 175 | 513 | 656 | 214 | 220 | 201 | 51 | 718 | 1.029 | 389 | 169 | 202 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.603 | 5.654 | 4.501 | 4.666 | 3.170 | 3.241 | 3.266 | 3.785 | 4.694 | 4.971 | 8.708 | 8.812 | 8.382 |
| Equity | 1.595 | 2.108 | 2.764 | 2.979 | 3.097 | 3.195 | 3.140 | 3.750 | 4.668 | 4.944 | 4.999 | 5.083 | 5.116 |
| Long-term debt | 2.664 | 2.661 | 1.368 | 1.365 | 30 | 0 | 0 | 0 | 0 | 0 | 3.585 | 3.544 | 2.700 |
| Short-term debt | 1.123 | 611 | 282 | 233 | 43 | 46 | 126 | 35 | 26 | 27 | 124 | 185 | 566 |
| Total debt | 3.787 | 3.271 | 1.650 | 1.598 | 73 | 46 | 126 | 35 | 26 | 27 | 3.710 | 3.729 | 3.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
JI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| John Ivar Kløvdal | Audit | 0 companies |