| Revenue | DKK 1,2M | +14% |
| EBITDA | DKK 13K | -54% |
| Net profit | DKK 4K | -82% |
| Total assets | DKK 866K | +26% |
| Equity | DKK 134K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -13 | 7 | 11 | 37 | 817 | 466 | 220 | 807 | 997 | 970 | 1.036 | 1.185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -750 | -380 | -122 | -707 | -837 | -835 | -1.007 | -1.172 |
| EBITDA | -3 | -13 | 7 | 11 | 37 | 67 | 86 | 98 | 100 | 160 | 135 | 29 | 13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -52 | -50 | -64 | -68 | -68 | -5 | -0 | -0 |
| EBIT | -3 | -13 | 7 | 11 | 37 | 15 | 36 | 35 | 32 | 91 | 130 | 29 | 13 |
| Net financials | 8 | -9 | -1 | 1 | 2 | -8 | -28 | -29 | -17 | 10 | -2 | 5 | -0 |
| Profit before tax | 5 | -22 | 7 | 12 | 39 | 7 | 7 | 6 | 15 | 101 | 129 | 34 | 13 |
| Tax | 1 | -0 | -0 | -0 | 8 | -0 | 7 | 2 | 4 | 23 | 30 | 12 | 9 |
| Net profit | 4 | -22 | 7 | 12 | 31 | 7 | 0 | 4 | 11 | 78 | 99 | 22 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 211 | 347 | 369 | 384 | 405 | 727 | 670 | 574 | 630 | 464 | 589 | 688 | 866 |
| Equity | 141 | 104 | 111 | 123 | 154 | 161 | 161 | 165 | 176 | 141 | 130 | 152 | 134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 199 | 145 | 85 | 10 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 242 | 258 | 261 | 252 | 368 | 357 | 319 | 444 | 316 | 454 | 533 | 729 |
| Total debt | 70 | 242 | 258 | 261 | 252 | 566 | 502 | 405 | 454 | 316 | 454 | 533 | 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COLIAS CONSULTING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Berthelsen | Management | 0 companies |