| Revenue | DKK -540K | +92% |
| EBITDA | DKK -1,8M | -8% |
| Net profit | DKK 24M | -86% |
| Total assets | DKK 627,1M | +5% |
| Equity | DKK 597,8M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -156 | -192 | — | — | 160 | -811 | -945 | -625 | -639 | -520 | -1.374 | -980 | -281 | -540 |
| Staff expenses | -996 | -778 | -0 | -0 | -1.015 | -989 | -935 | -711 | -1.319 | -1.094 | -1.193 | -1.003 | -1.318 | -1.218 |
| EBITDA | -1.153 | 667 | 0 | 0 | -855 | -1.800 | -1.880 | -1.336 | -1.959 | -1.614 | -2.567 | -1.982 | -1.623 | -1.758 |
| Depreciation & amort. | -0 | -41 | -0 | -0 | -41 | -38 | -65 | -65 | -22 | -66 | -13 | -167 | -111 | -111 |
| EBIT | -1.153 | 626 | 0 | 0 | -896 | -1.838 | -1.945 | -1.401 | -1.981 | -1.680 | -2.579 | -2.150 | -1.735 | -1.869 |
| Net financials | 11.934 | -10.913 | 0 | 0 | -2.959 | 24.183 | 18.421 | 13.169 | -5.707 | 17.273 | 36.184 | -35.904 | 183.706 | 29.731 |
| Profit before tax | 10.614 | -8.177 | 0 | 0 | -3.855 | 22.345 | 16.477 | 11.769 | -7.687 | 10.483 | 32.790 | -40.835 | 179.910 | 28.574 |
| Tax | -217 | 394 | -0 | -0 | -459 | 2.301 | 1.651 | 1.769 | -1.407 | 1.204 | 513 | 7.366 | 4.394 | 4.533 |
| Net profit | 10.832 | -8.570 | 0 | 0 | -3.396 | 20.044 | 14.825 | 10.000 | -6.280 | 9.279 | 32.277 | -48.201 | 175.515 | 24.041 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.760 | 58.567 | 0 | 0 | 366.873 | 402.969 | 424.415 | 431.189 | 441.800 | 431.913 | 481.261 | 422.193 | 598.941 | 627.137 |
| Equity | 46.187 | 47.757 | 0 | 0 | 366.969 | 386.863 | 401.533 | 411.373 | 404.923 | 414.022 | 446.099 | 398.886 | 574.102 | 597.843 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.734 | 0 | 0 | 4.547 |
| Short-term debt | 5.572 | -10.803 | 0 | 0 | 356 | 16.078 | 22.882 | 19.817 | 36.878 | 17.891 | 11.428 | 23.251 | 24.796 | 24.718 |
| Total debt | 5.572 | -10.803 | 0 | 0 | 356 | 16.078 | 22.882 | 19.817 | 36.878 | 17.891 | 35.162 | 23.251 | 24.796 | 29.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB 810 HOLDING ApS | Company | 66.7% | 66.7% | 2012 |
MB MASKINHOLDING 2012 ApS | Company | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Erik Malthe-Bruun | Chief Executive Officer | 0 companies |
| Mona Malthe-Bruun | Chairman | 0 companies |