| Revenue | DKK 309M | -3% |
| EBITDA | DKK -3,8M | +63% |
| Net profit | DKK -5,7M | +47% |
| Total assets | DKK 87,4M | -4% |
| Equity | DKK 7,1M | -45% |
| Employees | 106 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142.108 | 147.008 | 168.703 | 181.967 | 199.241 | 187.834 | 388.142 | 337.673 | 324.216 | 340.189 | 325.881 | 319.497 | 308.998 |
| Staff expenses | -19.209 | -19.209 | -19.209 | -19.868 | -0 | -22.725 | -48.639 | -51.848 | -46.366 | -47.145 | -49.244 | -53.906 | -52.958 |
| EBITDA | 3.312 | 5.649 | 7.023 | 8.367 | 7.844 | 1.493 | 1.912 | -5.370 | 4.243 | 636 | -2.418 | -10.188 | -3.808 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -731 | -1.698 | -2.287 | -1.980 | -1.648 | -1.671 | -1.688 | -1.486 |
| EBIT | 3.312 | 5.649 | 7.023 | 8.367 | 7.844 | 762 | 214 | -7.657 | 2.263 | -1.013 | -4.089 | -11.877 | -5.294 |
| Net financials | -2.438 | -1.702 | -1.138 | -1.009 | 117 | 3.048 | -402 | -113 | -579 | -248 | -745 | -1.827 | -1.948 |
| Profit before tax | 874 | 3.947 | 5.885 | 7.357 | 7.961 | 3.810 | -188 | -7.770 | 1.684 | -1.260 | -4.834 | -13.703 | -7.242 |
| Tax | -257 | 907 | 1.079 | 1.681 | 1.568 | 66 | -36 | -1.692 | 382 | -260 | -1.037 | -2.980 | -1.554 |
| Net profit | 1.131 | 3.039 | 4.805 | 5.676 | 6.393 | 3.744 | -152 | -6.077 | 1.302 | -1.000 | -3.797 | -10.724 | -5.687 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 92.940 | 92.141 | 100.156 | 108.265 | 107.918 | 138.411 | 128.330 | 110.240 | 121.865 | 105.606 | 109.337 | 91.010 | 87.364 |
| Equity | 20.372 | 23.679 | 26.352 | 32.028 | 35.171 | 40.103 | 33.055 | 26.978 | 28.280 | 27.280 | 23.483 | 12.759 | 7.072 |
| Long-term debt | 37.707 | 32.357 | 38.349 | 32.717 | 30.321 | 0 | 1.672 | 4.471 | 4.523 | 4.828 | 21.316 | 19.353 | 17.226 |
| Short-term debt | 29.995 | 30.268 | 30.438 | 38.363 | 36.680 | 97.464 | 92.654 | 78.475 | 88.816 | 73.451 | 64.395 | 58.775 | 62.906 |
| Total debt | 67.702 | 62.626 | 68.787 | 71.081 | 67.001 | 97.464 | 94.326 | 82.946 | 93.339 | 78.279 | 85.711 | 78.128 | 80.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
VC Founder | Founder | 1995 | — | — |
| Audit | 1995 | — | — | |
MK Management | Management | 1995 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Founder | 1995 | — | — | |
PM Management | Management | 2018 | — | — |
TF Management | Management | 2018 | — | — |
NJ Audit | Audit | 1995 | — | — |
HM Founder | Founder | 1995 | — | — |
BN Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1995 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.E.N. AF 1/10 1988 ApS | Company | 100.0% | 100.0% | 2017 |
LEDELSESSELSKABET MOGENS ELMER A/S | Company | 33.3% | 33.3% | 2005 |
THOMAS JANSTEEN HOLDING ApS | Company | 20.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Trebbien | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Kjeldsen | Management | 0 companies |
| Thomas Jansteen | Chief Executive Officer | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Founder | 0 companies |
| Peter Milbregt | Management | 0 companies |
| Thomas Fischer | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Helen Mimi Janniche | Founder | 0 companies |
| Bente Nørreskov Nielsen | Management | 0 companies |
| Stefan Knapp | Board of Directors | 0 companies |
| Steen Malmberg | Board of Directors | 0 companies |
| Morten Broby Klitvad | Board of Directors | 0 companies |
| Theeis Leopold Luca Holm | Board of Directors | 0 companies |
| Jesper Jørgensen | Chairman | 0 companies |
| Jesper Bagger Sørensen | Chairman | 0 companies |
| Casper Gottlieb Nielsen | Board of Directors | 0 companies |
| Maibritt Nørreskov Nielsen | Deputy Chairman | 0 companies |
| Mogens Elmer Nielsen | Board of Directors | 0 companies |
| Carl Gustaf Knakkergaard Jespersen | Board of Directors | 0 companies |
| Carsten Abel | Board of Directors | 0 companies |
| Annelise Lund-Larsen | Board of Directors | 0 companies |
| Freddy Malec Hejgaard | Deputy Chairman | 0 companies |
| Klaus Kiilerich-Hansen | Chairman | 0 companies |
| Kai Erling Munk | Board of Directors | 0 companies |
| Frederik Bjørnskov Hansen | Board of Directors | 0 companies |