| Revenue | DKK 120K | -689% |
| EBITDA | DKK 110K | +508% |
| Net profit | DKK 88K | +456% |
| Total assets | DKK 388K | +160% |
| Equity | DKK 154K | +134% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -346 | 463 | 813 | 79 | -224 | -113 | -35 | 83 | -49 | 84 | 51 | 31 | -20 | 120 |
| Staff expenses | -442 | -382 | -712 | -216 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -0 | -0 | -0 |
| EBITDA | -788 | 81 | 157 | 76 | -224 | -113 | -41 | 83 | -56 | 74 | -2 | 29 | -27 | 110 |
| Depreciation & amort. | -144 | -27 | 29 | 107 | -72 | -37 | -31 | -31 | -2 | -1 | -0 | -7 | -2 | -0 |
| EBIT | -932 | 54 | 129 | -31 | -296 | -151 | -72 | 52 | -58 | 74 | -2 | 22 | -29 | 110 |
| Net financials | -83 | -35 | -25 | -25 | -54 | -66 | -67 | 1.284 | -2 | -4 | -20 | -25 | -2 | -1 |
| Profit before tax | -1.015 | 19 | 104 | -56 | -350 | -217 | -140 | 1.336 | -60 | 69 | -22 | -2 | -26 | 109 |
| Tax | -158 | 15 | 11 | -7 | -63 | -45 | 210 | 35 | -2 | 5 | -2 | -17 | -2 | 21 |
| Net profit | -857 | 4 | 93 | -49 | -287 | -172 | -349 | 1.300 | -58 | 64 | -20 | 15 | -25 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 836 | 219 | 287 | 280 | 626 | 427 | 100 | 169 | 106 | 305 | 730 | 395 | 149 | 388 |
| Equity | -450 | -445 | -352 | -402 | -689 | -861 | -1.211 | 90 | 32 | 96 | 76 | 91 | 66 | 154 |
| Long-term debt | 875 | 469 | 340 | 190 | 1.212 | 1.261 | 1.289 | 28 | 0 | 3 | 311 | 2 | 0 | 21 |
| Short-term debt | 410 | 195 | 299 | 492 | 103 | 27 | 22 | 44 | 69 | 199 | 340 | 301 | 83 | 213 |
| Total debt | 1.285 | 664 | 639 | 682 | 1.315 | 1.288 | 1.311 | 72 | 69 | 203 | 652 | 302 | 83 | 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 33.3% | 2019 | |
| Individual | 10.0% | 50.0% | 2005 | |
PAD INVEST ApS | Company | 90.0% | 90.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Kasper Høegh Nielsen | Board of Directors | 0 companies |
| Lars Almind Stein | Board of Directors | 0 companies |
| Per Adserballe | Chairman | 0 companies |
| Vivi Adserballe | Board of Directors | 0 companies |
| Jens Ole Adserballe | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |