| Revenue | DKK 252K | — |
| EBITDA | DKK 100K | +143% |
| Net profit | DKK 100K | +144% |
| Total assets | DKK 4,2M | +6% |
| Equity | DKK -2,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -336 | 73 | 2 | 12 | 141 | 365 | 510 | 143 | 69 | 103 | 0 | 0 | 252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -336 | 73 | -279 | -377 | -115 | 142 | 299 | -64 | -166 | -140 | -186 | -232 | 100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -336 | 73 | -279 | -377 | -115 | 142 | 299 | -64 | -166 | -140 | -186 | -232 | 100 |
| Net financials | -100 | -148 | -294 | -341 | -332 | -288 | -268 | -223 | -202 | -28 | -1 | 1 | 1 |
| Profit before tax | -436 | -76 | -573 | -717 | -447 | -146 | 31 | -287 | -368 | -168 | -187 | -231 | 100 |
| Tax | -102 | -4 | -114 | -158 | -101 | 29 | 46 | 344 | 61 | -0 | -0 | -0 | -0 |
| Net profit | -335 | -71 | -459 | -559 | -346 | -175 | -15 | -631 | -429 | -168 | -187 | -231 | 100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.147 | 6.653 | 8.494 | 8.660 | 8.408 | 8.010 | 7.839 | 6.894 | 6.465 | 4.253 | 4.101 | 3.963 | 4.215 |
| Equity | 665 | 594 | 135 | -424 | -770 | -945 | -960 | -1.591 | -2.019 | -2.187 | -2.374 | -2.605 | -2.505 |
| Long-term debt | 617 | 3.748 | 3.596 | 3.513 | 3.109 | 2.381 | 1.634 | 955 | 1.033 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.864 | 2.311 | 4.763 | 5.571 | 6.069 | 6.574 | 7.165 | 7.530 | 7.451 | 6.440 | 6.475 | 6.568 | 6.720 |
| Total debt | 5.482 | 6.059 | 8.358 | 9.084 | 9.179 | 8.955 | 8.799 | 8.485 | 8.485 | 6.440 | 6.475 | 6.568 | 6.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
BA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MCB Invest ApS | Company | 50.0% | 50.0% | 2023 |
Barco Holding ApS | Company | 25.0% | 25.0% | 2023 |
GB Holding Kolding ApS | Company | 20.0% | 20.0% | 2023 |
BEGA INVEST ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Buchwald | Chief Executive Officer | 0 companies |
| Bjarne Adsbøll | Management | 0 companies |
| Knud Hallas Beer | Board of Directors | 0 companies |
| Christian Caspersen Beer | Board of Directors | 0 companies |