| Revenue | DKK 3,8M | -50% |
| EBITDA | DKK -3,6M | -254% |
| Net profit | DKK -2,2M | -205% |
| Total assets | DKK 30,1M | +11% |
| Equity | DKK 20,6M | -10% |
| Employees | 11 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 1.352 | 1.331 | 1.341 | 1.312 | 901 | 1.604 | 1.319 | 1.293 | 666 | 1.227 | -125 | 1.358 | 7.559 | 3.801 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -436 | -5.236 | -7.388 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 1.352 | 1.331 | 1.341 | 1.312 | 901 | 1.604 | 1.319 | 1.293 | 666 | 1.227 | -125 | 922 | 2.323 | -3.587 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.187 | -47 | -47 | -47 | -47 | -105 | -105 | -111 | -111 | -83 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 165 | 1.284 | 1.293 | 1.265 | 853 | 1.499 | 1.214 | 1.181 | 555 | 1.144 | -125 | 922 | 2.323 | -3.587 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.514 | 3.571 | 2.977 | 4.000 | 2.360 | 1.363 | 6.772 | 3.048 | 5.391 | 4.889 | 7.626 | 7.617 | 356 | 675 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 2.678 | 4.855 | 4.271 | 5.265 | 3.213 | 2.862 | 7.986 | 4.229 | 5.946 | 6.033 | 7.500 | 8.539 | 2.680 | -2.913 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28 | 336 | 123 | 266 | 307 | 448 | 346 | 322 | 92 | -218 | 44 | 348 | 599 | -726 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.706 | 4.520 | 4.148 | 4.999 | 2.906 | 2.413 | 7.640 | 3.907 | 5.854 | 6.251 | 7.457 | 8.192 | 2.081 | -2.187 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.976 | 21.062 | 22.908 | 26.301 | 27.145 | 27.963 | 33.683 | 31.814 | 33.174 | 27.762 | 28.432 | 22.946 | 27.077 | 30.150 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 9.420 | 12.939 | 16.087 | 21.086 | 21.352 | 22.753 | 28.320 | 26.239 | 28.008 | 26.233 | 27.764 | 20.659 | 22.740 | 20.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.725 | 3.566 | 3.369 | 1.541 | 1.374 | 1.205 | 1.035 | 865 | 694 | 0 | 0 | 248 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.765 | 3.420 | 2.395 | 2.695 | 3.449 | 3.059 | 3.405 | 3.812 | 3.599 | 1.529 | 667 | 2.039 | 4.337 | 9.597 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.490 | 6.986 | 5.764 | 4.236 | 4.824 | 4.264 | 4.440 | 4.676 | 4.293 | 1.529 | 667 | 2.287 | 4.337 | 9.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1988 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
MEPCO ApS | Company | 50.0% | 50.0% | 2014 |
KENCO ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Karina Engström Nielsen | Chief Executive Officer | 0 companies |
| Martin Engstrøm Pedersen | Chief Executive Officer | 0 companies |
| Stian Martinsen | Management | 0 companies |
| Hugo Kragh Reffeldt Pedersen | Board of Directors | 0 companies |
| Paul Marie Michel Philippe Neel | Board of Directors | 0 companies |
| Nicolai Andreas Clausen | Board of Directors | 0 companies |
| Philippe Karl Maillard | Board of Directors | 0 companies |
| Veronique Montlaur | Board of Directors | 0 companies |
| Anders Drejer | Board of Directors | 0 companies |
| Gun Maria Pedersen | Chairman | 0 companies |
| Eric Robert Jean-Claude Simon | Chairman | 0 companies |