| Revenue | DKK 32,1M | +1% |
| EBITDA | DKK 6,3M | -7% |
| Net profit | DKK 104K | -91% |
| Total assets | DKK 120,2M | -20% |
| Equity | DKK 30,3M | -26% |
| Employees | 51 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.990 | 12.221 | 15.369 | 19.111 | 21.236 | 24.229 | 24.231 | 26.483 | 31.742 | 30.130 | 29.439 | 31.784 | 32.145 |
| Staff expenses | -10.028 | -9.292 | -10.474 | -11.702 | -13.270 | -16.202 | -19.242 | -21.425 | -21.911 | -21.477 | -22.746 | -24.997 | -25.818 |
| EBITDA | 3.962 | 2.929 | 4.895 | 7.410 | 7.966 | 8.027 | 4.989 | 5.057 | 9.831 | 8.653 | 6.693 | 6.788 | 6.327 |
| Depreciation & amort. | -880 | -1.179 | -1.331 | -1.409 | -1.360 | -1.675 | -2.091 | -2.031 | -2.354 | -2.437 | -2.311 | -2.141 | -2.174 |
| EBIT | 3.082 | 1.750 | 3.564 | 6.000 | 6.606 | 6.352 | 2.898 | 3.026 | 7.477 | 6.216 | 4.382 | 4.646 | 4.153 |
| Net financials | -1.357 | -1.220 | -1.545 | -1.352 | -1.294 | -1.312 | -1.214 | -1.729 | -1.619 | -1.605 | -3.074 | -3.081 | -4.012 |
| Profit before tax | 1.725 | 530 | 2.019 | 4.648 | 5.312 | 5.040 | 1.684 | 1.297 | 5.859 | 4.611 | 1.308 | 1.565 | 141 |
| Tax | 190 | 125 | 488 | 1.036 | 1.178 | 1.122 | 385 | 293 | 1.310 | 991 | 333 | 360 | 37 |
| Net profit | 1.535 | 405 | 1.532 | 3.612 | 4.134 | 3.918 | 1.298 | 1.005 | 4.548 | 3.620 | 975 | 1.206 | 104 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81.572 | 85.967 | 90.655 | 108.007 | 111.441 | 112.099 | 123.648 | 129.025 | 137.251 | 123.781 | 142.694 | 150.657 | 120.156 |
| Equity | 21.515 | 21.615 | 22.978 | 33.284 | 36.827 | 35.699 | 34.413 | 35.573 | 40.352 | 40.284 | 40.664 | 41.060 | 30.272 |
| Long-term debt | 31.319 | 36.607 | 35.786 | 35.219 | 35.074 | 32.149 | 30.721 | 38.157 | 40.981 | 38.085 | 36.498 | 38.128 | 44.231 |
| Short-term debt | 22.027 | 21.311 | 25.376 | 30.945 | 30.594 | 35.409 | 48.734 | 45.551 | 46.056 | 35.528 | 55.348 | 61.232 | 35.440 |
| Total debt | 53.346 | 57.918 | 61.161 | 66.164 | 65.668 | 67.558 | 79.454 | 83.708 | 87.037 | 73.612 | 91.847 | 99.361 | 79.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JE Management | Management | 2002 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER ELSTRØM HOLDING ApS | Company | 66.7% | 66.7% | 2017 |
POUL MUNK A/S | Company | 20.0% | 20.0% | 2024 |
BJ la Cour ApS | Company | 20.0% | 20.0% | 2018 |
JLC HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
POUL MUNK HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Elstrøm | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Poul Erik Munk | Chairman | 0 companies |
| Lykke Elstrøm | Board of Directors | 0 companies |
| Preben Christensen | Board of Directors | 0 companies |
| Christian Dybdal Christensen | Board of Directors | 0 companies |
| Mette Mercedes Munk | Board of Directors | 0 companies |
| Jesper la Cour | Chairman | 0 companies |
| Lars Ambrosius Nørgaard | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Kasper Elstrøm | Board of Directors | 0 companies |