| Revenue | DKK 690K | -65% |
| EBITDA | DKK 574K | +267% |
| Net profit | DKK 395K | +2026% |
| Total assets | DKK 1,5M | -3% |
| Equity | DKK 1,1M | +41% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.336 | 1.100 | 850 | 909 | 1.188 | 1.257 | 1.877 | 1.267 | 2.017 | 1.948 | 1.586 | 1.955 | 690 |
| Staff expenses | -1.064 | -1.105 | -981 | -747 | -1.154 | -973 | -1.320 | -1.417 | -1.613 | -1.638 | -1.366 | -1.798 | -115 |
| EBITDA | 271 | -5 | -131 | 162 | 45 | 282 | 557 | -150 | 404 | 311 | 212 | 156 | 574 |
| Depreciation & amort. | -157 | -151 | -45 | -19 | -32 | -48 | -94 | -113 | -122 | -122 | -127 | -127 | -69 |
| EBIT | 114 | -156 | -176 | 143 | 13 | 234 | 464 | -263 | 282 | 189 | 85 | 29 | 505 |
| Net financials | -37 | -32 | -19 | -16 | -8 | -8 | -9 | -16 | -8 | -7 | -8 | -10 | -9 |
| Profit before tax | 77 | -188 | -195 | 127 | 5 | 227 | 455 | -279 | 274 | 182 | 77 | 19 | 496 |
| Tax | 37 | 0 | -0 | 0 | -0 | -0 | 31 | 1 | 4 | 42 | 11 | 0 | 101 |
| Net profit | 40 | -188 | -195 | 127 | 5 | 227 | 423 | -279 | 271 | 140 | 66 | 19 | 395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.092 | 864 | 710 | 793 | 818 | 1.127 | 1.382 | 1.114 | 1.659 | 1.644 | 1.614 | 1.555 | 1.507 |
| Equity | 370 | 182 | -13 | 114 | 119 | 346 | 769 | 490 | 761 | 844 | 853 | 813 | 1.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 722 | 681 | 723 | 679 | 699 | 781 | 613 | 624 | 898 | 799 | 761 | 742 | 286 |
| Total debt | 722 | 681 | 723 | 679 | 699 | 781 | 613 | 624 | 898 | 799 | 761 | 742 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
JT | Audit | 2004 | — | — |
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 |
| Johan Thomas Lundbye Honum | Audit | 0 companies |