| Revenue | DKK 575K | +20% |
| EBITDA | DKK 575K | +20% |
| Net profit | DKK 162K | +58% |
| Total assets | DKK 843K | -12% |
| Equity | DKK 583K | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.661 | 8.079 | 7.912 | 7.960 | 4.997 | 4.106 | 2.880 | 389 | 61 | 302 | 869 | 546 | 479 | 575 |
| Staff expenses | -8.039 | -7.415 | -7.035 | -7.030 | -4.638 | -3.367 | -1.737 | -247 | -150 | -0 | -0 | -14 | -0 | -0 |
| EBITDA | 621 | 664 | 877 | 930 | 358 | 739 | 1.142 | 142 | -89 | 301 | 869 | 559 | 479 | 575 |
| Depreciation & amort. | -550 | -397 | -443 | -474 | -344 | -576 | -319 | -158 | -105 | -90 | -154 | -245 | -315 | -341 |
| EBIT | 72 | 267 | 434 | 455 | 15 | 163 | 823 | -16 | -194 | 212 | 715 | 314 | 164 | 234 |
| Net financials | -27 | -43 | -17 | -13 | 18 | 6 | 75 | 77 | -8 | -30 | 41 | -27 | -30 | -26 |
| Profit before tax | 45 | 224 | 418 | 442 | 33 | 169 | 898 | 61 | -202 | 181 | 756 | 287 | 134 | 208 |
| Tax | 18 | 43 | 103 | 108 | 9 | 39 | 206 | 16 | -42 | 29 | 151 | 65 | 32 | 47 |
| Net profit | 27 | 181 | 315 | 334 | 24 | 130 | 692 | 46 | -160 | 152 | 605 | 222 | 102 | 162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.115 | 5.444 | 5.966 | 6.651 | 5.370 | 3.959 | 5.154 | 2.512 | 1.000 | 853 | 1.021 | 1.273 | 955 | 843 |
| Equity | 1.681 | 1.862 | 2.177 | 2.511 | 2.535 | 2.664 | 3.357 | 2.046 | -120 | 32 | 637 | 559 | 511 | 583 |
| Long-term debt | 144 | 235 | 144 | 100 | 100 | 291 | 0 | 5 | 13 | 13 | 14 | 0 | 0 | 0 |
| Short-term debt | 6.152 | 3.231 | 3.516 | 3.936 | 2.632 | 949 | 1.707 | 401 | 1.089 | 789 | 348 | 674 | 418 | 256 |
| Total debt | 6.296 | 3.466 | 3.660 | 4.036 | 2.732 | 1.240 | 1.707 | 406 | 1.102 | 802 | 362 | 674 | 418 | 256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 2004 | — | — |
KM Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kasper Madsen Holding Aps. | Company | 33.3% | 33.3% | 2020 |
HUST HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
NIS HUST HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
JOCADA HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Brandt Andersen | Founder | 0 companies |
| Kasper Madsen | Management | 0 companies |