| Revenue | DKK -475K | -157% |
| EBITDA | DKK -1,1M | -616% |
| Net profit | DKK -1,1M | -4182% |
| Total assets | DKK 18,4M | -4% |
| Equity | DKK 11,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.319 | 1.433 | 1.596 | 1.127 | 1.140 | 1.194 | 1.571 | 1.079 | 2.017 | 2.038 | 896 | 840 | -475 |
| Staff expenses | -0 | -0 | -477 | -588 | -542 | -678 | -393 | -601 | -579 | -594 | -573 | -624 | -637 |
| EBITDA | 40 | 156 | 3.909 | 2.102 | 1.090 | 1.663 | 1.179 | 479 | 1.439 | 1.444 | 324 | 216 | -1.112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -8 | -8 | -8 | -8 |
| EBIT | 40 | 156 | 3.909 | 2.102 | 1.090 | 1.663 | 1.179 | 479 | 1.438 | 1.435 | 315 | 207 | -1.121 |
| Net financials | 242 | 415 | 243 | 386 | 425 | 278 | -65 | -279 | -70 | -70 | -83 | -240 | -1.615 |
| Profit before tax | 282 | 571 | 4.152 | 2.488 | 1.514 | 1.940 | 1.114 | 200 | 1.368 | 1.365 | 232 | -33 | -1.385 |
| Tax | 84 | 139 | 83 | 212 | 212 | 488 | 246 | 45 | 315 | 303 | 53 | -7 | -304 |
| Net profit | 198 | 432 | 4.069 | 2.276 | 1.302 | 1.452 | 868 | 155 | 1.053 | 1.062 | 179 | -25 | -1.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.756 | 23.477 | 28.349 | 30.768 | 32.281 | 27.988 | 16.760 | 16.859 | 18.015 | 19.208 | 19.229 | 19.177 | 18.395 |
| Equity | 13.014 | 13.446 | 17.515 | 19.791 | 21.093 | 22.545 | 2.913 | 10.068 | 11.122 | 12.184 | 12.363 | 12.338 | 11.257 |
| Long-term debt | 9.224 | 9.306 | 9.308 | 9.677 | 9.357 | 4.241 | 4.038 | 3.880 | 3.706 | 3.539 | 3.377 | 3.315 | 3.178 |
| Short-term debt | 518 | 725 | 1.526 | 1.301 | 1.831 | 873 | 9.401 | 2.504 | 2.521 | 2.516 | 2.521 | 2.563 | 3.302 |
| Total debt | 9.742 | 10.031 | 10.834 | 10.978 | 11.188 | 5.114 | 13.438 | 6.384 | 6.227 | 6.055 | 5.898 | 5.878 | 6.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
MS Management | Management | 2004 | — | — |
CS Management | Management | 2004 | — | — |
GT Management | Management | 1958 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1958 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1958 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1958 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAB INVEST ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Arnold Busck | Management | 0 companies |
| Morten Sørensen | Management | 0 companies |
| Christian Schow Madsen | Management | 0 companies |
| Gerda Thorning-Petersen | Management | 0 companies |
| Peer Toustrup | Board of Directors | 0 companies |
| Holger Tage Christensen | Board of Directors | 0 companies |
| William Arnold Busck | Chairman | 0 companies |
| Jacob Monberg | Board of Directors | 0 companies |
| Karen Busck | Board of Directors | 0 companies |
| Knud Holmer Bretlau | Board of Directors | 0 companies |
| Lis Toustrup | Board of Directors | 0 companies |
| Ole Arnold Busck | Chairman | 0 companies |