| Revenue | DKK 709K | +182% |
| EBITDA | DKK 709K | +182% |
| Net profit | DKK 848K | +8% |
| Total assets | DKK 19,9M | +13% |
| Equity | DKK 9,7M | +8% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | 25 | -10 | 208 | 185 | 224 | 189 | -25 | 427 | 398 | 6 | 377 | 252 | 709 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -40 | 25 | -73 | 208 | 185 | 224 | 189 | -118 | 427 | 398 | 6 | 377 | 252 | 709 |
| Depreciation & amort. | -0 | 9 | 39 | -23 | 4 | 40 | -39 | -18 | -18 | -13 | -41 | -63 | -97 | -100 |
| EBIT | -40 | 16 | -111 | 185 | 181 | 183 | 150 | -136 | 409 | 385 | -35 | 314 | 155 | 610 |
| Net financials | -54 | -75 | -83 | -82 | -75 | -66 | 1.327 | 889 | 1.416 | 1.371 | 1.878 | 338 | 624 | 341 |
| Profit before tax | -94 | -59 | -194 | 103 | 105 | 117 | 1.477 | 753 | 1.824 | 1.756 | 1.843 | 652 | 778 | 950 |
| Tax | -24 | -14 | -46 | 30 | 21 | 21 | 17 | -43 | 76 | 76 | -40 | 54 | -7 | 103 |
| Net profit | -71 | -45 | -148 | 73 | 85 | 96 | 1.460 | 796 | 1.748 | 1.681 | 1.883 | 598 | 785 | 848 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.432 | 749 | 864 | 992 | 1.170 | 1.641 | 2.504 | 3.625 | 4.233 | 8.675 | 14.468 | 15.066 | 17.724 | 19.946 |
| Equity | 85 | 40 | -108 | -35 | 50 | 146 | 1.606 | 2.402 | 4.150 | 5.830 | 7.713 | 8.311 | 8.979 | 9.705 |
| Long-term debt | 0 | 0 | 0 | 0 | 188 | 262 | 0 | 0 | 0 | 724 | 1.490 | 1.254 | 1.011 | 825 |
| Short-term debt | 1.347 | 709 | 972 | 1.027 | 932 | 1.233 | 898 | 1.224 | 83 | 2.104 | 5.265 | 5.501 | 7.734 | 9.416 |
| Total debt | 1.347 | 709 | 972 | 1.027 | 1.119 | 1.494 | 898 | 1.224 | 83 | 2.829 | 6.755 | 6.754 | 8.745 | 10.241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2008 | — | — |
IE Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Inge-Lene Ebdrup Jensen | Management | 0 companies |