| Revenue | DKK 1,6M | +29% |
| EBITDA | DKK 350K | +148% |
| Net profit | DKK 429K | +151% |
| Total assets | DKK 992K | +13% |
| Equity | DKK 247K | +236% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.351 | — | — | 16 | 806 | -80 | 735 | 804 | 1.037 | 1.031 | — | 2.086 | 1.233 | 1.596 |
| Staff expenses | -697 | -0 | -0 | -5 | -835 | -660 | -711 | -867 | -871 | -834 | -932 | -2.115 | -1.955 | -1.247 |
| EBITDA | -540 | 0 | 0 | 22 | -29 | -740 | 25 | -63 | 166 | 197 | 224 | -29 | -722 | 350 |
| Depreciation & amort. | -57 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -43 | -43 |
| EBIT | -597 | 0 | 0 | 20 | -29 | -740 | 25 | -63 | 166 | 197 | 224 | -42 | -765 | 307 |
| Net financials | -18 | 0 | 0 | 12 | -5 | 22 | -3 | -5 | -11 | -2 | -9 | -1 | -27 | -37 |
| Profit before tax | -604 | 0 | 0 | 32 | -14 | -718 | 22 | -69 | 155 | 196 | 215 | -43 | -792 | 269 |
| Tax | -151 | -0 | -0 | -5 | -0 | -0 | 54 | -74 | -187 | -34 | 3 | 15 | 53 | -159 |
| Net profit | -453 | 0 | 0 | 37 | -14 | -718 | 76 | 5 | 342 | 229 | 212 | -57 | -845 | 429 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.291 | 0 | 0 | 621 | 851 | 97 | 329 | 316 | 677 | 1.169 | 1.272 | 1.717 | 876 | 992 |
| Equity | 954 | 0 | 0 | 588 | 574 | -144 | -68 | -62 | 280 | 509 | 721 | 663 | -182 | 247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -338 | 0 | 0 | 33 | 277 | 241 | 397 | 378 | 397 | 660 | 551 | 1.054 | 1.058 | 746 |
| Total debt | -338 | 0 | 0 | 33 | 277 | 241 | 397 | 378 | 397 | 660 | 551 | 1.054 | 1.058 | 746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
PJ Management | Management | 2005 | — | — |
PD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DB3 HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Per Johan Jyllnor | Management | 0 companies |
| Peter Duch | Management | 0 companies |