| Revenue | DKK 2,6M | -3% |
| EBITDA | DKK -41K | -104% |
| Net profit | DKK -396K | -219% |
| Total assets | DKK 32M | -7% |
| Equity | DKK 19,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.560 | 3.737 | -3.796 | 3.842 | 3.684 | 3.709 | 3.546 | 3.668 | 3.752 | 3.819 | 3.886 | 3.632 | 2.638 | 2.562 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -20 | -21 | -18 | -23 | -18 | -0 | -0 | -0 | -0 |
| EBITDA | 2.626 | 3.528 | -133 | 4.754 | 3.327 | 3.356 | 1.466 | 2.064 | 2.054 | 3.418 | 129 | 2.616 | 967 | -41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.626 | 3.528 | -133 | 4.754 | 3.327 | 3.356 | 1.466 | 2.064 | 2.054 | 3.418 | 129 | 2.616 | 967 | -41 |
| Net financials | -1.824 | -1.755 | -1.705 | -1.594 | -1.303 | -1.079 | -1.061 | -999 | -862 | -691 | -642 | -898 | -535 | -2.738 |
| Profit before tax | 801 | 1.773 | -1.838 | 3.160 | 2.024 | 2.277 | 406 | 1.065 | 1.192 | 2.728 | -514 | 1.719 | 433 | -510 |
| Tax | 200 | 327 | -435 | 696 | 445 | 502 | 90 | 234 | 262 | 600 | -113 | 1.430 | 101 | -114 |
| Net profit | 601 | 1.446 | -1.403 | 2.464 | 1.579 | 1.775 | 316 | 831 | 930 | 2.128 | -401 | 289 | 332 | -396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.621 | 63.592 | 63.532 | 57.770 | 57.769 | 57.769 | 56.131 | 55.090 | 53.847 | 53.851 | 50.463 | 42.223 | 34.240 | 31.964 |
| Equity | 10.519 | 12.030 | 13.523 | 11.206 | 12.826 | 15.160 | 15.480 | 16.327 | 17.270 | 19.398 | 18.997 | 19.286 | 19.618 | 19.222 |
| Long-term debt | 49.108 | 47.042 | 45.188 | 38.989 | 37.119 | 34.037 | 31.043 | 28.992 | 26.287 | 23.516 | 20.781 | 9.650 | 8.866 | 8.042 |
| Short-term debt | 3.862 | 4.021 | 3.860 | 7.270 | 7.062 | 7.152 | 8.097 | 8.022 | 8.274 | 8.322 | 8.182 | 9.612 | 2.136 | 1.337 |
| Total debt | 52.970 | 51.063 | 49.049 | 46.259 | 44.180 | 41.189 | 39.140 | 37.013 | 34.560 | 31.838 | 28.964 | 19.262 | 11.002 | 9.379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2007 | — | — |
PG Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KONSORTIUM VIA MANZONI A/S | Company | 20.0% | 20.0% | 2016 |
KROGH ApS | Company | 20.0% | 20.0% | 2013 |
Boligbo Ejendomme ApS | Company | 10.0% | 10.0% | 2014 |
JB HOLDING, LEMVIG ApS | Company | 10.0% | 10.0% | 2008 |
JJH MINK ApS | Company | 10.0% | 10.0% | 2024 |
PS INVESTERING ApS | Company | 5.0% | 5.0% | 2013 |
LINDAN ApS | Company | 5.0% | 5.0% | 2013 |
| Individual | 5.0% | 5.0% | 2009 | |
MM 1 HERNING ApS | Company | 5.0% | 5.0% | 2010 |
LKN HOLDING HERNING ApS | Company | 10.0% | 10.0% | 2008 |
HSN HOLDING AF 01.02.2010 ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Peter Guldbrandt Tromborg | Management | 0 companies |
| Jens Jørgen Madsen | Board of Directors | 0 companies |
| Michael Krogh Andersen | Board of Directors | 0 companies |
| Poul Sand | Board of Directors | 0 companies |
| Niels Vestermark | Board of Directors | 0 companies |
| Preben Kristensen | Chairman | 0 companies |
| Jens Kristoffer Larsen | Board of Directors | 0 companies |
| Ole Nielsen | Board of Directors | 0 companies |