| Revenue | DKK 8K | -97% |
| EBITDA | DKK 7K | -72% |
| Net profit | DKK 5K | -48% |
| Total assets | DKK 835K | -37% |
| Equity | DKK 295K | +2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 616 | 491 | 549 | 350 | 1.157 | 786 | 943 | 231 | 241 | 8 |
| Staff expenses | -565 | -397 | -472 | -338 | -585 | -629 | -805 | -204 | -215 | -0 |
| EBITDA | 51 | 94 | 78 | 12 | 64 | 157 | 139 | 27 | 26 | 7 |
| Depreciation & amort. | -14 | -41 | -48 | -52 | -47 | -29 | -29 | -0 | -0 | -0 |
| EBIT | 37 | 53 | 29 | -40 | 18 | 129 | 110 | 27 | 26 | 7 |
| Net financials | -5 | -7 | 12 | 19 | -1 | 1 | -2 | -6 | -3 | 0 |
| Profit before tax | 32 | 47 | 41 | -21 | 17 | 130 | 109 | 21 | 22 | 7 |
| Tax | 17 | 26 | 18 | 2 | 13 | 31 | 27 | 11 | 12 | 2 |
| Net profit | 15 | 21 | 22 | -23 | 4 | 99 | 82 | 10 | 10 | 5 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.252 | 412 | 829 | 454 | 352 | 1.291 | 1.199 | 818 | 1.318 | 835 |
| Equity | 65 | 86 | 108 | 85 | 90 | 189 | 270 | 280 | 290 | 295 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218 | 249 | 106 |
| Short-term debt | 1.170 | 303 | 697 | 351 | 253 | 1.099 | 929 | 320 | 779 | 434 |
| Total debt | 1.170 | 303 | 697 | 351 | 253 | 1.099 | 929 | 538 | 1.028 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Bausager | Management | 0 companies |