| Revenue | DKK 466K | +6% |
| EBITDA | DKK 17K | -93% |
| Net profit | DKK -815K | -411% |
| Total assets | DKK 4,7M | -4% |
| Equity | DKK -6,8M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -158 | -111 | -17 | -175 | 81 | 16 | 176 | 328 | 486 | 571 | 439 | 466 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -180 | -448 |
| EBITDA | -16 | -158 | -111 | -17 | -175 | 81 | 16 | 176 | 328 | 486 | 571 | 258 | 17 |
| Depreciation & amort. | -260 | 191 | 191 | 191 | 191 | -191 | -191 | -191 | -191 | -191 | -191 | -191 | -191 |
| EBIT | -276 | -349 | -302 | -208 | -367 | -110 | -175 | -16 | 137 | 295 | 380 | 67 | -174 |
| Net financials | -295 | -220 | -207 | -191 | -207 | -812 | -150 | -135 | -128 | -113 | -102 | -112 | -100 |
| Profit before tax | -571 | -569 | -509 | -399 | -573 | -923 | -325 | -759 | 842 | -499 | -277 | 262 | -815 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -571 | -569 | -509 | -399 | -573 | -923 | -325 | -759 | 842 | -499 | -277 | 262 | -815 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.853 | 7.448 | 6.576 | 6.489 | 6.099 | 5.933 | 5.735 | 5.621 | 5.441 | 5.412 | 5.239 | 4.866 | 4.695 |
| Equity | -2.215 | -2.784 | -3.293 | -3.692 | -4.265 | -5.188 | -5.513 | -6.272 | -5.431 | -5.930 | -6.207 | -5.956 | -6.783 |
| Long-term debt | 4.079 | 4.105 | 3.720 | 3.661 | 3.326 | 3.049 | 2.761 | 2.468 | 2.166 | 1.824 | 1.507 | 1.190 | 909 |
| Short-term debt | 4.989 | 6.126 | 6.149 | 6.520 | 7.039 | 8.072 | 8.487 | 9.424 | 8.706 | 9.517 | 9.939 | 9.632 | 10.569 |
| Total debt | 9.068 | 10.232 | 9.869 | 10.181 | 10.365 | 11.121 | 11.248 | 11.893 | 10.872 | 11.341 | 11.446 | 10.822 | 11.478 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2006 | — | — |
FA Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Alnor Bøgsted | Management | 0 companies |
| Jacques Sehnaoui | Board of Directors | 0 companies |
| Alexandre Bouri | Board of Directors | 0 companies |
| Georgios Bouris | Board of Directors | 0 companies |
| Marc Alexander Bouri | Board of Directors | 0 companies |