| Revenue | DKK 5,5M | -23% |
| EBITDA | DKK 380K | -85% |
| Net profit | DKK 35K | -98% |
| Total assets | DKK 13,7M | +0% |
| Equity | DKK 5,7M | -14% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.716 | -5.171 | — | 4.092 | 4.939 | 6.111 | 5.292 | 7.034 | 4.770 | 4.689 | 7.652 | 7.309 | 5.788 | 7.150 | 5.513 |
| Staff expenses | -3.748 | -3.755 | -0 | -2.962 | -3.041 | -3.146 | -3.356 | -4.805 | -3.781 | -2.803 | -4.507 | -4.477 | -4.013 | -4.544 | -5.132 |
| EBITDA | -564 | -942 | 0 | 1.130 | 1.898 | 2.965 | 1.935 | 2.228 | 989 | 1.886 | 3.146 | 2.832 | 1.775 | 2.606 | 380 |
| Depreciation & amort. | -202 | -237 | -0 | -257 | -328 | -318 | -271 | -486 | -511 | -261 | -356 | -457 | -332 | -293 | -320 |
| EBIT | -766 | -1.179 | 0 | 873 | 1.570 | 2.647 | 1.664 | 1.742 | 479 | 1.626 | 2.789 | 2.375 | 1.443 | 2.313 | 61 |
| Net financials | -532 | -172 | 0 | -66 | -385 | -290 | 767 | -727 | 411 | -256 | 850 | -142 | -1.200 | -381 | 11 |
| Profit before tax | -1.115 | -1.104 | 0 | 807 | 1.186 | 2.357 | 2.431 | 1.015 | 890 | 1.370 | 3.639 | 2.233 | 244 | 1.932 | 72 |
| Tax | -284 | -278 | -0 | 200 | 319 | 568 | 373 | 384 | 103 | 298 | 608 | 514 | 237 | 444 | 37 |
| Net profit | -831 | -826 | 0 | 607 | 867 | 1.789 | 2.058 | 631 | 787 | 1.072 | 3.031 | 1.719 | 6 | 1.488 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.822 | 7.957 | 0 | 0 | 10.221 | 12.465 | 14.341 | 10.286 | 10.980 | 10.163 | 12.330 | 15.527 | 12.921 | 13.745 | 13.730 |
| Equity | 1.927 | 2.753 | 0 | 0 | 3.707 | 5.270 | 5.848 | 5.637 | 5.787 | 6.859 | 7.031 | 6.219 | 5.225 | 6.713 | 5.748 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.895 | -5.204 | 0 | 0 | 6.461 | 7.195 | 8.480 | 4.639 | 5.193 | 3.304 | 5.299 | 9.308 | 7.696 | 7.031 | 7.982 |
| Total debt | -3.895 | -5.204 | 0 | 0 | 6.461 | 7.195 | 8.480 | 4.639 | 5.193 | 3.304 | 5.299 | 9.308 | 7.696 | 7.031 | 7.982 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Founder | Founder | 1991 | — | — |
MS Management | Management | 2006 | — | — |
| Audit | 1991 | — | — | |
KM Management | Management | 1995 | — | — |
PH Founder | Founder | 1991 | — | — |
BB Management | Management | 1991 | — | — |
GM Management | Management | 2011 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN MUFF HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
Kenneth Muff Holding ApS | Company | 33.3% | 33.3% | 2015 |
MUFF HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Bent Ardenkjær-Madsen | Founder | 0 companies |
| Mikael Skjoldager | Management | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Ken Muff Lassen | Management | 0 companies |
| Palle Hvass Dige | Founder | 0 companies |
| Bjarne Bo Andersen | Management | 0 companies |
| Glenn Michael Helmuth | Management | 0 companies |
| Lone Ogård Rasmussen | Chief Executive Officer | 0 companies |
| Ole Eske Bruun | Chairman | 0 companies |
| Allan Muff | Chairman | 0 companies |
| Henrik Damtoft Nielsen | Board of Directors | 0 companies |
| Kenneth Muff Lassen | Board of Directors | 0 companies |
| Christian Kruse-Madsen | Board of Directors | 0 companies |
| Knud Hugo Rasmussen | Chairman | 0 companies |
| Jens-Peder Pedersen | Board of Directors | 0 companies |
| Bjørn Lennart Ogard | Board of Directors | 0 companies |
| Birgitte Nielsen | Board of Directors | 0 companies |
| Jan Werner Møllbach | Board of Directors | 0 companies |
| Mitsuo Kamioka | Board of Directors | 0 companies |