| Revenue | DKK 187K | +115% |
| EBITDA | DKK 187K | +115% |
| Net profit | DKK -8K | +93% |
| Total assets | DKK 7,5M | +19% |
| Equity | DKK 3,7M | +36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 223 | 229 | 185 | 167 | 217 | 270 | 181 | 286 | 170 | 179 | 246 | 87 | 187 |
| Staff expenses | -0 | -0 | -0 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 223 | 229 | 185 | 160 | 217 | 270 | 181 | 286 | 170 | 179 | 246 | 87 | 187 |
| Depreciation & amort. | -68 | -69 | -69 | -69 | -69 | -102 | -105 | -113 | -126 | -125 | -143 | -143 | -143 |
| EBIT | 155 | 161 | 116 | 91 | 148 | 169 | 77 | 173 | 44 | 54 | 103 | -56 | 44 |
| Net financials | -115 | -120 | -91 | -83 | -103 | -54 | -51 | -54 | -55 | -50 | -49 | -72 | -53 |
| Profit before tax | 41 | 40 | 25 | 8 | 45 | 115 | 26 | 119 | -11 | 4 | 53 | -129 | -9 |
| Tax | 27 | 23 | 24 | 2 | -120 | 26 | 5 | 151 | -2 | 39 | 14 | -23 | -2 |
| Net profit | 14 | 17 | 1 | 6 | 165 | 89 | 21 | -32 | -9 | -35 | 40 | -106 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.075 | 4.051 | 3.962 | 3.918 | 5.178 | 5.216 | 5.174 | 5.815 | 5.742 | 6.552 | 6.586 | 6.330 | 7.518 |
| Equity | 290 | 307 | 308 | 314 | 1.494 | 1.583 | 1.604 | 2.141 | 2.132 | 2.813 | 2.853 | 2.747 | 3.731 |
| Long-term debt | 3.070 | 2.897 | 2.815 | 2.737 | 2.707 | 2.613 | 2.520 | 2.427 | 2.335 | 2.238 | 2.134 | 2.036 | 1.939 |
| Short-term debt | 685 | 820 | 813 | 856 | 833 | 898 | 950 | 1.046 | 1.102 | 1.153 | 1.283 | 1.262 | 1.314 |
| Total debt | 3.755 | 3.717 | 3.627 | 3.592 | 3.540 | 3.511 | 3.470 | 3.473 | 3.436 | 3.390 | 3.416 | 3.298 | 3.253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2006 | — | — |
PU Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBDK HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
VEDK ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Thouber | Management | 0 companies |
| Peter Uldall Borch | Management | 0 companies |