| Revenue | DKK 672K | -12% |
| EBITDA | DKK 71K | -57% |
| Net profit | DKK 55K | -57% |
| Total assets | DKK 485K | -16% |
| Equity | DKK 375K | +17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.504 | 1.106 | 1.130 | 1.494 | 904 | 626 | 302 | 351 | 700 | 615 | 512 | 767 | 672 |
| Staff expenses | -0 | -0 | -0 | -0 | -666 | -470 | -518 | -510 | -510 | -506 | -604 | -602 | -601 |
| EBITDA | 16 | 80 | -187 | 68 | 238 | 106 | -203 | -164 | 304 | 96 | -92 | 166 | 71 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -44 | -53 | -10 | -10 | 48 | -10 | -0 | -0 | -0 |
| EBIT | 16 | 80 | -187 | 68 | 194 | 53 | -213 | -174 | 256 | 86 | -92 | 166 | 71 |
| Net financials | -3 | -5 | -4 | -2 | -2 | 19 | -8 | -11 | -12 | -9 | -1 | -1 | 1 |
| Profit before tax | 14 | 75 | -191 | 66 | 192 | 71 | -221 | -185 | 244 | 76 | -93 | 165 | 72 |
| Tax | -15 | 7 | -96 | 17 | 43 | 17 | -58 | -39 | 57 | 23 | -18 | 39 | 17 |
| Net profit | 29 | 68 | -95 | 49 | 149 | 54 | -163 | -146 | 187 | 53 | -75 | 126 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 700 | 719 | 568 | 645 | 990 | 622 | 389 | 339 | 618 | 726 | 374 | 576 | 485 |
| Equity | 329 | 397 | 301 | 351 | 282 | 337 | 174 | 28 | 215 | 268 | 194 | 320 | 375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 388 | 322 | 267 | 294 | 707 | 285 | 215 | 311 | 403 | 457 | 181 | 256 | 111 |
| Total debt | 388 | 322 | 267 | 294 | 707 | 285 | 215 | 311 | 403 | 457 | 181 | 256 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Unofficial title | Unofficial title | 2010 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Bay-Larsen | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |