| Revenue | DKK 1,2M | +44% |
| EBITDA | DKK -64K | +22% |
| Net profit | DKK -64K | +23% |
| Total assets | DKK 115K | +22% |
| Equity | DKK -192K | -50% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 0 | — | — | 0 | 456 | 501 | 838 | 767 | 1.215 | 788 | 860 | 1.242 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -630 | -483 | -694 | -986 | -1.175 | -617 | -942 | -1.306 |
| EBITDA | -0 | 0 | 0 | 0 | 0 | -174 | 18 | 144 | -219 | 40 | 171 | -82 | -64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | 0 | 0 | 0 | 0 | -174 | 18 | 144 | -219 | 40 | 171 | -82 | -64 |
| Net financials | -529 | 441 | 557 | 0 | -140 | -3 | -10 | -0 | -1 | -1 | -1 | -1 | -0 |
| Profit before tax | -529 | 441 | 557 | 0 | -140 | -177 | 8 | 144 | -219 | 38 | 171 | -83 | -64 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -529 | 441 | 557 | 0 | -140 | -177 | 8 | 144 | -219 | 38 | 171 | -83 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 2 | 2 | 0 | 0 | 32 | 14 | 143 | 75 | 48 | 84 | 95 | 115 |
| Equity | -10.327 | -8.211 | -7.654 | 0 | -7.866 | -186 | -179 | -35 | -254 | -216 | -45 | -128 | -192 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.454 | 8.213 | 7.656 | 0 | 7.866 | 218 | 193 | 177 | 329 | 263 | 129 | 223 | 307 |
| Total debt | 10.454 | 8.213 | 7.656 | 0 | 7.866 | 218 | 193 | 177 | 329 | 263 | 129 | 223 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
CR Audit | Audit | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PB VAGT HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Brøndum | Management | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Daniela Brøndum | Board of Directors | 0 companies |
| Lars Heide Rasmussen | Board of Directors | 0 companies |
| Søren Michael Damgaard Truelsen | Chairman | 0 companies |