| Revenue | DKK 4,2M | +7% |
| EBITDA | DKK 255K | +62255% |
| Net profit | DKK 680 | +100% |
| Total assets | DKK 5,8M | +1% |
| Equity | DKK 1,6M | +0% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -5 | -4 | 2.732 | 3.368 | 3.423 | 3.317 | 3.432 | 5.549 | 4.377 | 5.305 | 3.928 | 4.204 |
| Staff expenses | -0 | -0 | -0 | -2.621 | -2.710 | -2.774 | -2.647 | -2.734 | -3.416 | -4.146 | -4.960 | -3.927 | -3.942 |
| EBITDA | -4 | -5 | -4 | 110 | 658 | 649 | 669 | 698 | 2.133 | 231 | 346 | 0 | 255 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -24 | -37 | -48 | -111 | -200 | -166 | -198 | -178 |
| EBIT | -4 | -5 | -4 | 110 | 654 | 625 | 632 | 650 | 2.022 | 31 | 180 | -197 | 77 |
| Net financials | 28 | 4 | 4 | -85 | -69 | -75 | -99 | -46 | -42 | -21 | -22 | -82 | -74 |
| Profit before tax | 24 | -0 | 1 | 25 | 586 | 550 | 533 | 604 | 1.980 | 11 | 157 | -279 | 3 |
| Tax | 6 | -0 | 0 | 6 | 129 | 121 | 117 | 133 | 436 | 3 | 35 | -21 | 2 |
| Net profit | 18 | -0 | 0 | 20 | 457 | 429 | 416 | 470 | 1.543 | 8 | 122 | -258 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89 | 0 | 0 | 0 | 2.326 | 3.191 | 3.121 | 3.586 | 5.884 | 6.445 | 5.618 | 5.754 | 5.833 |
| Equity | 86 | 0 | 0 | 0 | 563 | 692 | 1.108 | 1.178 | 2.221 | 1.729 | 1.851 | 1.593 | 1.594 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 0 | 0 | 0 | 1.693 | 2.414 | 1.872 | 2.312 | 3.465 | 4.515 | 3.547 | 3.962 | 4.038 |
| Total debt | 3 | 0 | 0 | 0 | 1.693 | 2.414 | 1.872 | 2.312 | 3.465 | 4.515 | 3.547 | 3.962 | 4.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2009 | — | — |
FR Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING RISAGER NIELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Risager Nielsen | Management | 0 companies |