| Revenue | DKK 4,9M | +5% |
| EBITDA | DKK 877K | +16% |
| Net profit | DKK 403K | +22% |
| Total assets | DKK 13,6M | +5% |
| Equity | DKK 12,1M | +3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.086 | 4.534 | 4.550 | 4.983 | 5.866 | 6.731 | 4.152 | 4.869 | 4.847 | 6.346 | 6.653 | 5.687 | 4.629 | 4.870 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -4.022 | -3.935 | -3.490 | -3.853 | -3.946 | -3.960 | -3.872 | -3.993 |
| EBITDA | -31 | 350 | 278 | 635 | 673 | 685 | 130 | 935 | 1.357 | 2.494 | 2.707 | 1.726 | 757 | 877 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -152 | -209 | -280 | -301 | -289 | -343 | -319 | -370 |
| EBIT | -31 | 350 | 278 | 635 | 673 | 685 | -22 | 726 | 1.077 | 2.192 | 2.417 | 1.383 | 437 | 507 |
| Net financials | -63 | 5 | -59 | -24 | -15 | -42 | -65 | -52 | -33 | -12 | -19 | -26 | -12 | -3 |
| Profit before tax | -95 | 306 | 219 | 611 | 658 | 642 | -87 | 673 | 1.043 | 2.180 | 2.398 | 1.357 | 425 | 503 |
| Tax | -17 | 73 | 53 | 156 | 153 | 152 | -8 | 160 | 236 | 474 | 534 | 324 | 95 | 100 |
| Net profit | -78 | 233 | 166 | 455 | 505 | 490 | -79 | 513 | 807 | 1.706 | 1.864 | 1.034 | 330 | 403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.657 | 8.068 | 7.333 | 8.235 | 8.487 | 10.485 | 10.277 | 10.356 | 11.950 | 14.099 | 14.310 | 14.162 | 13.032 | 13.643 |
| Equity | 5.128 | 5.361 | 5.527 | 5.982 | 6.487 | 6.977 | 6.898 | 7.411 | 8.218 | 9.924 | 11.788 | 11.822 | 11.651 | 12.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 1.509 | 679 | 481 | 175 | 10 | 5 |
| Short-term debt | 2.529 | 2.707 | 1.805 | 2.253 | 2.000 | 3.508 | 3.379 | 2.852 | 2.177 | 3.450 | 1.967 | 2.088 | 1.306 | 1.530 |
| Total debt | 2.529 | 2.707 | 1.805 | 2.253 | 2.000 | 3.508 | 3.379 | 2.906 | 3.686 | 4.129 | 2.448 | 2.263 | 1.316 | 1.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO | Founder | 1992 | — | — |
| Audit | 1992 | — | — | |
MB Founder | Founder | 1992 | — | — |
HO Management | Management | 1992 | — | — |
PK | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| MASCHINENFABRIK OTTO BAIER GmbH | Founder | 0 companies |
| Statsaut. revisor Hans Chr. Bayer | Audit | 0 companies |
| Molly Britta Laursen | Founder | 0 companies |
| Hans Otto Siegfried Wagner | Management | 0 companies |
| Peter Korsgaard Gøbel | Audit | 0 companies |