| Revenue | DKK 280K | +6% |
| EBITDA | DKK -2,3M | -886% |
| Net profit | DKK -1,5M | -303% |
| Total assets | DKK 7,5M | -17% |
| Equity | DKK 4,5M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -145 | 138 | 105 | 102 | 131 | 191 | 240 | 276 | 256 | 270 | 245 | 264 | 280 |
| Staff expenses | -48 | -48 | -44 | -52 | -48 | -48 | -49 | -45 | -53 | -49 | -49 | -49 | -49 |
| EBITDA | -93 | 90 | 61 | 50 | 83 | 143 | 192 | 231 | 202 | 268 | 209 | 292 | -2.294 |
| Depreciation & amort. | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -95 | 88 | 59 | 48 | 81 | 142 | 190 | 231 | 202 | 268 | 209 | 292 | -2.294 |
| Net financials | -586 | 267 | 235 | 49 | 274 | 138 | 408 | 207 | 363 | 452 | 633 | 558 | -2.195 |
| Profit before tax | -507 | 355 | 294 | 98 | 355 | 279 | 598 | 438 | 565 | 672 | 829 | 772 | -1.964 |
| Tax | -0 | 1 | 1 | -2 | 6 | 22 | 36 | 45 | 38 | 34 | 46 | 56 | -511 |
| Net profit | -507 | 354 | 293 | 99 | 349 | 258 | 562 | 393 | 527 | 638 | 783 | 716 | -1.453 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.432 | 0 | 0 | 3.449 | 3.819 | 6.075 | 7.543 | 7.337 | 7.880 | 8.891 | 9.265 | 9.071 | 7.536 |
| Equity | 1.284 | 0 | 0 | 1.880 | 2.204 | 2.461 | 3.023 | 3.417 | 3.943 | 4.581 | 5.364 | 6.022 | 4.508 |
| Long-term debt | -1.247 | 0 | 0 | 1.247 | 1.247 | 1.247 | 1.247 | 1.247 | 1.247 | 1.247 | 1.118 | 1.053 | 986 |
| Short-term debt | -901 | 0 | 0 | 322 | 368 | 2.366 | 3.272 | 2.674 | 2.689 | 3.063 | 2.769 | 1.965 | 2.042 |
| Total debt | -2.148 | 0 | 0 | 1.569 | 1.615 | 3.613 | 4.519 | 3.921 | 3.936 | 4.310 | 3.887 | 3.018 | 3.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |