| Revenue | DKK 963K | -30% |
| EBITDA | DKK 91K | -83% |
| Net profit | DKK 65K | -84% |
| Total assets | DKK 468K | -53% |
| Equity | DKK 135K | -78% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.165 | 1.104 | 1.126 | 1.025 | 1.117 | 1.101 | 1.514 | 1.481 | 995 | 1.287 | 1.101 | 1.384 | 963 |
| Staff expenses | -1.238 | -573 | -700 | -715 | -715 | -776 | -853 | -1.028 | -730 | -834 | -817 | -860 | -872 |
| EBITDA | -131 | 523 | 414 | 310 | 381 | 325 | 661 | 453 | 265 | 452 | 284 | 524 | 91 |
| Depreciation & amort. | -0 | -0 | -0 | -17 | -23 | -23 | -14 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -131 | 523 | 414 | 294 | 358 | 302 | 647 | 452 | 265 | 452 | 284 | 524 | 91 |
| Net financials | 3 | -2 | -0 | -2 | -0 | -0 | -3 | -3 | -3 | -4 | -4 | 0 | -1 |
| Profit before tax | -128 | 521 | 414 | 291 | 357 | 302 | 644 | 449 | 262 | 448 | 280 | 524 | 90 |
| Tax | -30 | 135 | 104 | 74 | 82 | 75 | 146 | 109 | 64 | 103 | 64 | 122 | 25 |
| Net profit | -98 | 386 | 310 | 218 | 275 | 227 | 498 | 339 | 198 | 345 | 216 | 402 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 1.174 | 817 | 704 | 761 | 691 | 1.120 | 993 | 808 | 862 | 617 | 993 | 468 |
| Equity | — | 245 | 155 | 156 | 431 | 401 | 672 | 513 | 387 | 534 | 400 | 602 | 135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 543 | 262 | 331 | 330 | 290 | 448 | 480 | 421 | 329 | 218 | 392 | 333 |
| Total debt | 112 | 543 | 662 | 548 | 330 | 290 | 448 | 480 | 421 | 329 | 218 | 392 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2007 | — | — |
PK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEDER BREINHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Breinholt | Management | 0 companies |
| Peter Kaae Schmidt | Management | 0 companies |