| Revenue | DKK 86K | -166% |
| EBITDA | DKK 96K | +186% |
| Net profit | DKK 2,2M | +274% |
| Total assets | DKK 198,2M | +14% |
| Equity | DKK 53,8M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.429 | 2.340 | 2.486 | 1.272 | 421 | 1.345 | 1.370 | 764 | 243 | 132 | -72 | 225 | -129 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.429 | 2.340 | 2.489 | 1.795 | 364 | 1.345 | 1.370 | 737 | 243 | 132 | -72 | 225 | -112 | 96 |
| Depreciation & amort. | 645 | -1.290 | -1.303 | -557 | -98 | -159 | -160 | -93 | -62 | -47 | -23 | -0 | -0 | -0 |
| EBIT | 784 | 1.050 | 1.186 | 1.238 | 266 | 1.186 | 1.210 | 644 | 181 | 85 | -95 | 225 | -112 | 96 |
| Net financials | -554 | -847 | -868 | -1.125 | 19.962 | 1.008 | 2.440 | 4.039 | 2.587 | 1.071 | 7.534 | 6.969 | 1.123 | 2.044 |
| Profit before tax | 230 | 203 | 318 | 113 | 20.227 | 2.193 | 3.650 | 4.683 | 2.769 | 1.157 | 7.439 | 7.194 | 1.011 | 2.140 |
| Tax | 66 | -88 | 33 | 198 | 24 | 161 | 138 | 38 | -34 | -81 | -136 | -206 | 414 | -90 |
| Net profit | 164 | 292 | 285 | -85 | 20.204 | 2.032 | 3.512 | 4.645 | 2.803 | 1.238 | 7.575 | 7.400 | 597 | 2.230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.047 | 83.959 | 78.010 | 144.018 | 86.629 | 58.585 | 61.875 | 63.311 | 89.335 | 88.611 | 107.947 | 169.519 | 174.529 | 198.177 |
| Equity | 1.108 | 1.400 | 1.685 | 1.600 | 21.804 | 23.836 | 27.348 | 31.993 | 34.796 | 36.033 | 43.608 | 51.008 | 51.605 | 53.835 |
| Long-term debt | 17.738 | 8.469 | 6.872 | 4.497 | 4.350 | 3.589 | 3.409 | 7.142 | 6.908 | 5.325 | 3.739 | 5.485 | 6.982 | 4.739 |
| Short-term debt | 28.158 | 72.462 | 67.798 | 136.397 | 58.933 | 29.622 | 28.774 | 22.669 | 47.532 | 47.216 | 60.600 | 113.026 | 115.851 | 139.603 |
| Total debt | 45.896 | 80.931 | 74.670 | 140.893 | 63.283 | 33.211 | 32.183 | 29.811 | 54.440 | 52.541 | 64.339 | 118.511 | 122.833 | 144.342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2011 | — | — |
MN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.B. HOLDING II VIBORG ApS | Company | 33.3% | 33.3% | 2010 |
L.C. HOLDING VIBORG ApS | Company | 33.3% | 33.3% | 2010 |
PBJ HOLDING VIBORG ApS | Company | 0.0% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Buhl Jørgensen | Management | 0 companies |
| Martin Nørgård Rasmussen | Management | 0 companies |
| Finn Peter Bach | Board of Directors | 0 companies |
| Lene Christensen | Chairman | 0 companies |