| Revenue | DKK 7,2M | -4% |
| EBITDA | DKK -504K | -421% |
| Net profit | DKK -537K | -144% |
| Total assets | DKK 3M | -14% |
| Equity | DKK 555K | -57% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.009 | 6.741 | 6.184 | 7.517 | 7.096 | 7.819 | 6.767 | 7.635 | 7.134 | 7.674 | 7.126 | 8.037 | 7.534 | 7.197 |
| Staff expenses | -5.581 | -6.229 | -6.746 | -6.322 | -6.380 | -6.589 | -6.058 | -6.543 | -5.809 | -6.412 | -7.513 | -7.301 | -7.210 | -7.469 |
| EBITDA | 428 | 59 | -562 | 1.195 | 716 | 1.230 | 709 | 1.092 | 1.325 | 1.262 | -387 | 643 | -97 | -504 |
| Depreciation & amort. | 253 | -286 | -304 | -302 | -342 | -367 | -374 | -369 | -331 | -174 | -177 | -187 | -185 | -169 |
| EBIT | 175 | -227 | -866 | 893 | 373 | 862 | 335 | 724 | 994 | 1.087 | -564 | 456 | -282 | -673 |
| Net financials | -165 | -160 | -200 | -167 | -145 | -136 | -96 | -72 | -55 | -29 | -13 | -3 | -0 | -16 |
| Profit before tax | 10 | 11 | -531 | 726 | 228 | 726 | 239 | 652 | 939 | 1.058 | -577 | 453 | -282 | -689 |
| Tax | 4 | 39 | 268 | 204 | 41 | 164 | 58 | 143 | 207 | 233 | -125 | 100 | -62 | -152 |
| Net profit | 6 | -28 | -799 | 523 | 187 | 562 | 181 | 508 | 732 | 826 | -453 | 353 | -220 | -537 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.031 | 3.460 | 3.479 | 3.167 | 3.814 | 4.395 | 3.442 | 4.064 | 4.764 | 5.283 | 3.544 | 4.452 | 3.430 | 2.965 |
| Equity | -386 | -358 | -1.157 | -635 | -448 | 114 | 296 | 804 | 1.286 | 2.112 | 1.659 | 2.012 | 1.292 | 555 |
| Long-term debt | 1.793 | 1.617 | 1.438 | 1.042 | 1.126 | 599 | 272 | 35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.623 | 2.201 | 3.198 | 2.760 | 3.136 | 3.654 | 2.788 | 2.435 | 2.921 | 3.067 | 1.886 | 2.362 | 2.121 | 2.410 |
| Total debt | 4.417 | 3.818 | 4.636 | 3.802 | 4.262 | 4.253 | 3.060 | 2.470 | 2.921 | 3.067 | 1.886 | 2.362 | 2.121 | 2.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
KL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBM HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
KENT BAK HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
EJENDOMSSELSKABET PINENHUS ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Bjerregaard Mikkelsen | Management | 0 companies |
| Kent Lind Bak | Management | 0 companies |