| Revenue | DKK 1,4M | -15% |
| EBITDA | DKK 800K | -28% |
| Net profit | DKK 401K | -36% |
| Total assets | DKK 1,5M | -27% |
| Equity | DKK 935K | -39% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 462 | 344 | 347 | 1.478 | 1.129 | 1.241 | 1.624 | 1.376 |
| Staff expenses | -180 | -100 | -116 | -82 | -376 | -413 | -515 | -515 | -577 |
| EBITDA | 216 | 362 | 228 | 265 | 1.102 | 716 | 726 | 1.109 | 800 |
| Depreciation & amort. | -104 | -188 | -169 | -156 | -342 | -249 | -260 | -298 | -288 |
| EBIT | 113 | 174 | 59 | 109 | 759 | 466 | 466 | 810 | 511 |
| Net financials | -5 | -15 | -12 | -7 | -62 | -38 | -32 | -4 | 5 |
| Profit before tax | 108 | 159 | 47 | 102 | 697 | 428 | 434 | 806 | 516 |
| Tax | 25 | 36 | 11 | 23 | 154 | 94 | 97 | 180 | 115 |
| Net profit | 83 | 123 | 36 | 78 | 543 | 334 | 337 | 626 | 401 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.017 | 1.220 | 718 | 2.425 | 2.256 | 1.777 | 1.624 | 2.055 | 1.503 |
| Equity | 620 | 653 | 590 | 568 | 1.061 | 895 | 908 | 1.534 | 935 |
| Long-term debt | 154 | 36 | 0 | 0 | 458 | 105 | 0 | 0 | 0 |
| Short-term debt | 172 | 470 | 72 | 1.725 | 571 | 624 | 566 | 399 | 488 |
| Total debt | 327 | 506 | 72 | 1.725 | 1.030 | 730 | 566 | 399 | 488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Palle Bust Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Bust Johansen | Management | 0 companies |