| Revenue | DKK 31K | +18% |
| EBITDA | DKK 31K | +18% |
| Net profit | DKK -10K | -166% |
| Total assets | DKK 2M | +0% |
| Equity | DKK 1,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 52 | 20 | 23 | 18 | 22 | 88 | 88 | 91 | 41 | 148 | 26 | 31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 52 | 20 | 23 | 18 | 22 | 88 | 88 | 91 | 41 | 148 | 26 | 31 |
| Depreciation & amort. | 8 | 8 | 8 | 8 | 8 | -8 | -22 | -22 | -22 | -25 | -8 | -8 | -8 |
| EBIT | 26 | 44 | 12 | 15 | 10 | 14 | 66 | 66 | 68 | 15 | 140 | 18 | 23 |
| Net financials | -115 | -1.392 | -42 | -201 | 166 | -48 | -108 | -299 | -113 | -32 | -19 | 1 | -22 |
| Profit before tax | -89 | -1.348 | -30 | -185 | 176 | -34 | -42 | -233 | -45 | -17 | 121 | 19 | 1 |
| Tax | 16 | -21 | 2 | 5 | 6 | 3 | -9 | 26 | 40 | 1 | 22 | 4 | 11 |
| Net profit | -105 | -1.327 | -32 | -191 | 171 | -37 | -33 | -259 | -85 | -17 | 99 | 15 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.208 | 2.243 | 2.260 | 2.095 | 2.254 | 2.233 | 2.523 | 2.219 | 2.244 | 2.425 | 1.984 | 1.997 | 2.001 |
| Equity | 3.272 | 1.945 | 1.913 | 1.722 | 1.893 | 1.856 | 1.824 | 1.565 | 1.480 | 1.463 | 1.561 | 1.576 | 1.566 |
| Long-term debt | 904 | 278 | 262 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Short-term debt | 32 | 20 | 84 | 357 | 347 | 362 | 685 | 640 | 749 | 947 | 408 | 406 | 420 |
| Total debt | 937 | 298 | 347 | 372 | 361 | 377 | 700 | 655 | 764 | 962 | 422 | 420 | 435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 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 |