| Revenue | DKK 70,9M | -7% |
| EBITDA | DKK 30,2M | -9% |
| Net profit | DKK 22,6M | -8% |
| Total assets | DKK 169M | +5% |
| Equity | DKK 114,2M | +17% |
| Employees | 75 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.382 | 29.504 | 32.321 | 38.687 | 48.460 | 49.846 | 59.569 | 62.470 | 64.182 | 64.526 | 71.299 | 73.214 | 76.315 | 70.867 |
| Staff expenses | -25.569 | -25.324 | -25.483 | -27.849 | -32.005 | -34.465 | -43.098 | -43.409 | -43.227 | -39.559 | -42.500 | -41.038 | -43.013 | -40.634 |
| EBITDA | 8.813 | 4.179 | 6.837 | 10.838 | 16.455 | 15.381 | 16.471 | 19.061 | 20.955 | 19.411 | 28.799 | 32.176 | 33.302 | 30.233 |
| Depreciation & amort. | -1.828 | -1.908 | -1.868 | -3.454 | -2.495 | -3.266 | -3.597 | -4.132 | -4.422 | -4.482 | -4.138 | -3.516 | -2.943 | -2.725 |
| EBIT | 6.985 | 2.272 | 4.969 | 7.384 | 13.960 | 12.115 | 12.874 | 14.929 | 16.532 | 14.929 | 24.660 | 28.660 | 30.359 | 27.508 |
| Net financials | -562 | -611 | -681 | -473 | -1.610 | -386 | -674 | -891 | -648 | -638 | -931 | -1.231 | 1.245 | 1.507 |
| Profit before tax | 6.423 | 1.661 | 4.289 | 6.911 | 12.329 | 11.729 | 12.200 | 14.039 | 15.884 | 19.846 | 23.729 | 27.429 | 31.604 | 29.015 |
| Tax | 1.639 | 462 | 986 | 1.849 | 2.887 | 2.556 | 2.667 | 3.129 | 3.380 | 4.378 | 5.241 | 6.049 | 6.978 | 6.409 |
| Net profit | 4.784 | 1.199 | 3.303 | 5.062 | 9.443 | 9.173 | 9.533 | 10.910 | 12.504 | 15.468 | 18.488 | 21.379 | 24.625 | 22.606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.961 | 35.677 | 37.368 | 43.820 | 54.069 | 56.235 | 71.712 | 78.901 | 91.997 | 104.750 | 120.139 | 135.250 | 160.320 | 169.038 |
| Equity | 15.903 | 13.102 | 15.405 | 18.069 | 23.512 | 26.685 | 30.218 | 35.128 | 41.631 | 51.099 | 63.587 | 78.967 | 97.592 | 114.198 |
| Long-term debt | 5.392 | 5.094 | 4.778 | 6.566 | 6.890 | 5.567 | 11.578 | 10.389 | 12.057 | 8.198 | 7.386 | 6.569 | 12.763 | 11.350 |
| Short-term debt | 16.666 | 17.481 | 16.488 | 19.185 | 23.666 | 23.911 | 29.713 | 33.097 | 37.956 | 45.213 | 49.158 | 49.715 | 49.964 | 43.489 |
| Total debt | 22.058 | 22.575 | 21.267 | 25.751 | 30.557 | 29.477 | 41.291 | 43.486 | 50.012 | 53.411 | 56.543 | 56.283 | 62.728 | 54.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1990 | — | — |
LH Management | Management | 1990 | — | — |
MG Management | Management | 2019 | — | — |
JB Management | Management | 1990 | — | — |
JW Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. V. HOLDING AF 16/3 2006 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Lars Henrik Grove Vejlstrup | Management | 0 companies |
| Morten Grove Vejlstrup | Management | 0 companies |
| Jørn Bang Jensen | Management | 0 companies |
| Jørgen Wiberg | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Jakob Dalsgaard-Hansen | Chairman | 0 companies |
| Svein Graf Wang | Board of Directors | 0 companies |
| Lars Hegelund Knudsen | Board of Directors | 0 companies |
| John Wenzel Gedde | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| John Per Longva | Chairman | 0 companies |
| Antoinette DeFranco Vejlstrup | Board of Directors | 0 companies |
| Jens Preben Søndergaard | Board of Directors | 0 companies |