| Revenue | DKK 8,1M | +26% |
| EBITDA | DKK 1,2M | -6% |
| Net profit | DKK 786K | +11% |
| Total assets | DKK 8M | +54% |
| Equity | DKK 2,6M | +8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.374 | 2.345 | 2.994 | 3.004 | 3.499 | 3.912 | 3.930 | 3.819 | 7.597 | 5.419 | 7.490 | 6.873 | 6.439 | 8.089 |
| Staff expenses | -2.498 | -2.159 | -2.407 | -2.807 | -2.796 | -2.833 | -2.630 | -2.604 | -5.031 | -4.956 | -5.048 | -4.705 | -5.139 | -6.869 |
| EBITDA | 776 | 136 | 587 | 197 | 703 | 1.079 | 1.300 | 1.215 | 2.566 | 444 | 2.442 | 2.168 | 1.300 | 1.221 |
| Depreciation & amort. | -236 | -259 | -196 | -170 | -150 | -208 | -325 | -317 | -482 | -468 | -460 | -383 | -364 | -178 |
| EBIT | 541 | -123 | 391 | 27 | 552 | 871 | 975 | 898 | 2.084 | -24 | 1.981 | 1.785 | 936 | 1.042 |
| Net financials | -111 | -91 | -100 | -66 | -56 | -151 | -136 | -118 | -125 | -106 | -48 | -8 | -27 | -34 |
| Profit before tax | 429 | -214 | 291 | -39 | 497 | 720 | 839 | 780 | 1.959 | -130 | 1.934 | 1.777 | 910 | 1.008 |
| Tax | 106 | -50 | 70 | -7 | 111 | 159 | 186 | 171 | 436 | -28 | 426 | 383 | 201 | 222 |
| Net profit | 324 | -164 | 221 | -31 | 385 | 561 | 654 | 610 | 1.523 | -102 | 1.508 | 1.394 | 709 | 786 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.901 | 3.048 | 2.560 | 2.805 | 3.761 | 6.882 | 7.006 | 7.587 | 9.734 | 9.358 | 9.191 | 6.972 | 5.164 | 7.956 |
| Equity | 670 | 409 | 630 | 500 | 785 | 1.245 | 1.795 | 2.299 | 3.714 | 3.112 | 4.620 | 2.514 | 2.423 | 2.609 |
| Long-term debt | 431 | 385 | 338 | 289 | 239 | 3.836 | 3.563 | 2.920 | 2.917 | 2.308 | 2.149 | 0 | 0 | 0 |
| Short-term debt | 1.776 | 2.255 | 1.593 | 2.016 | 2.644 | 1.722 | 1.585 | 2.294 | 2.996 | 3.677 | 2.413 | 4.285 | 2.620 | 5.238 |
| Total debt | 2.207 | 2.640 | 1.930 | 2.305 | 2.883 | 5.558 | 5.148 | 5.213 | 5.913 | 5.985 | 4.562 | 4.285 | 2.620 | 5.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
MK Management | Management | 2023 | — | — |
NJ Management | Management | 1991 | — | — |
LD Management | Management | 1991 | — | — |
JS Audit | Audit | 1991 | — | — |
JS Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thy Mesterbyg Holding ApS | Company | 66.7% | 66.7% | 2023 |
MKS Thisted Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mads Kanstrup Smed | Management | 0 companies |
| Niels Jørgen Andersen | Management | 0 companies |
| Leo Dølrath Isaksen | Management | 0 companies |
| Jan Sigsten Pedersen | Audit | 0 companies |
| Jan Smed | Management | 0 companies |
| Hans Kristen Nielsen | Board of Directors | 0 companies |
| Kaj Bisgård | Board of Directors | 0 companies |