| Revenue | DKK 6,5M | -4% |
| EBITDA | DKK 2,7M | +14% |
| Net profit | DKK 2,1M | +13% |
| Total assets | DKK 4,8M | +10% |
| Equity | DKK 2,7M | +10% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.103 | 3.775 | 4.901 | 4.818 | 4.674 | 5.588 | 6.212 | 6.655 | 6.720 | 6.572 | 7.804 | 7.240 | 6.748 | 6.495 |
| Staff expenses | -3.750 | -3.746 | -2.436 | -1.776 | -3.345 | -4.812 | -4.832 | -4.819 | -4.736 | -5.098 | -5.195 | -6.230 | -4.368 | -3.793 |
| EBITDA | 1.354 | 29 | 2.466 | 3.042 | 1.329 | 776 | 1.380 | 1.836 | 1.983 | 1.475 | 2.609 | 1.010 | 2.379 | 2.702 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.354 | 29 | 2.466 | 3.042 | 1.329 | 776 | 1.380 | 1.836 | 1.983 | 1.475 | 2.609 | 1.010 | 2.379 | 2.702 |
| Net financials | 8 | -5 | -1 | 0 | -14 | -10 | -12 | -16 | -21 | -16 | -14 | -14 | 17 | 43 |
| Profit before tax | 1.362 | 24 | 2.465 | 3.043 | 1.315 | 766 | 1.368 | 1.819 | 1.962 | 1.459 | 2.595 | 997 | 2.427 | 2.745 |
| Tax | 341 | 6 | 604 | 715 | 289 | 169 | 302 | 401 | 433 | 321 | 573 | 220 | 534 | 605 |
| Net profit | 1.021 | 17 | 1.861 | 2.327 | 1.025 | 597 | 1.066 | 1.418 | 1.529 | 1.137 | 2.022 | 777 | 1.893 | 2.141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.475 | 2.109 | 4.209 | 4.961 | 3.629 | 3.286 | 3.718 | 4.690 | 4.515 | 4.715 | 5.118 | 3.028 | 4.347 | 4.778 |
| Equity | 1.564 | 581 | 2.442 | 2.969 | 1.794 | 1.291 | 1.757 | 2.176 | 2.304 | 1.942 | 2.564 | 1.340 | 2.483 | 2.724 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 267 | 307 | 0 | 220 | 534 | 605 |
| Short-term debt | 1.911 | 1.528 | 1.767 | 1.992 | 1.834 | 1.995 | 1.961 | 2.514 | 1.943 | 2.467 | 2.554 | 1.467 | 1.330 | 1.449 |
| Total debt | 1.911 | 1.528 | 1.767 | 1.992 | 1.834 | 1.995 | 1.961 | 2.514 | 2.210 | 2.773 | 2.554 | 1.687 | 1.864 | 2.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
VL Founder | Founder | 1993 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PT Management | Management | 1995 | — | — |
KP Audit | Audit | 1993 | — | — |
BM Founder | Founder | 1993 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MASTER INTERNATIONAL A/S | Company | 100.0% | 100.0% | 1993 |
B-Six Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Andree A Nijeholt-Holtzmann | Chief Executive Officer | 0 companies |
| Julie Kristine Strange | Chief Executive Officer | 0 companies |
| Vivian Linder Mønster | Founder | 0 companies |
| Thorkild Eriksen | Chief Executive Officer | 0 companies |
| Peter Theill | Management | 0 companies |
| Kent Per Antonsen | Audit | 0 companies |
| Bjarne Mønster | Founder | 0 companies |
| Jesper Broberg Nielsen | Chief Executive Officer | 0 companies |
| Norbert Mörtl | Chairman | 0 companies |
| Kim Nielsen | Board of Directors | 0 companies |
| Palle Melchior Jensen | Board of Directors | 0 companies |
| Niels Ravn | Board of Directors | 0 companies |
| Morten Bek Lassen | Board of Directors | 0 companies |
| Michael Jacobsen | Board of Directors | 0 companies |
| Lars Rolf Gudbrandsson | Board of Directors | 0 companies |
| Carina Mörtl | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |
| Ole Evan Clausen | Board of Directors | 0 companies |