| Revenue | DKK 45,2M | +17% |
| EBITDA | DKK 5,8M | +199% |
| Net profit | DKK 3,2M | +133% |
| Total assets | DKK 110,6M | +1% |
| Equity | DKK 92,4M | +3% |
| Employees | 59 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 30.621 | 52.097 | 44.977 | 37.913 | 53.618 | 54.010 | 53.493 | 58.122 | 66.653 | 57.652 | 0 | 38.558 | 45.198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20.750 | -30.227 | -30.280 | -35.601 | -39.756 | -44.546 | -44.015 | -44.391 | -47.533 | -50.702 | -46.483 | -44.413 | -39.415 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.871 | 21.870 | 14.697 | 2.312 | 13.862 | 9.465 | 9.478 | 13.731 | 19.120 | 6.950 | -1.763 | -5.855 | 5.783 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.769 | -2.259 | -3.788 | -4.073 | -5.934 | -4.903 | -3.503 | -3.742 | -1.887 | -2.555 | -2.039 | -4.731 | -2.673 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.102 | 19.611 | 10.909 | -1.761 | 7.928 | 4.562 | 5.975 | 9.989 | 17.232 | 4.395 | -3.803 | -10.587 | 3.110 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.015 | -333 | -3.147 | 2.170 | 1.897 | 5.611 | 5.647 | 3.982 | 3.288 | 10.259 | 382 | -1.045 | 553 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.087 | 19.278 | 7.761 | 410 | 9.824 | 10.173 | 11.622 | 13.972 | 20.521 | 14.653 | -3.421 | -11.632 | 3.662 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15.333 | 4.140 | 2.235 | -362 | 1.670 | 1.442 | 1.442 | 1.852 | 3.441 | 1.061 | -441 | -2.053 | 508 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 22.420 | 15.137 | 5.526 | 772 | 8.154 | 8.731 | 10.180 | 12.120 | 17.080 | 13.593 | -2.980 | -9.579 | 3.155 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.481 | 100.683 | 99.826 | 117.672 | 116.574 | 118.829 | 120.690 | 124.746 | 136.677 | 135.235 | 130.820 | 109.446 | 110.621 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 65.760 | 80.912 | 78.997 | 79.612 | 87.691 | 88.996 | 91.754 | 96.168 | 105.897 | 101.944 | 98.846 | 89.633 | 92.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.625 | 3.818 | 3.824 | 3.905 | 3.997 | 4.141 | 4.207 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.934 | 18.498 | 15.489 | 24.309 | 18.166 | 19.834 | 17.311 | 15.760 | 17.731 | 20.102 | 19.985 | 10.751 | 11.232 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.934 | 18.498 | 15.489 | 24.309 | 18.166 | 19.834 | 18.937 | 19.578 | 21.555 | 24.007 | 23.982 | 14.892 | 15.438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
BB Management | Management | 1999 | — | — |
JH Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Green Power ApS | Company | 33.3% | 33.3% | 2022 |
MENVED HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Bjarne Bogner | Management | 0 companies |
| Jan Henrik Nielsen | Management | 0 companies |
| Flemming Hynkemejer | Chairman | 0 companies |
| Kristofer Hetland | Chairman | 0 companies |
| Hans Olesen Damgaard | Board of Directors | 0 companies |
| Vadim Lubimtsev | Board of Directors | 0 companies |
| Carsten Bezaleel Raunsbæk | Board of Directors | 0 companies |
| Marion Svihus | Board of Directors | 0 companies |
| Per Øivind Johansen | Chairman | 0 companies |
| Pavel Shutov | Board of Directors | 0 companies |
| Trude Sundset | Board of Directors | 0 companies |
| Knud Andersen | Chairman | 0 companies |
| Cord Müller | Board of Directors | 0 companies |
| Jørgen Juul Pedersen | Chairman | 0 companies |
| Ebbe Normark Sørensen | Board of Directors | 0 companies |
| Karsten Buchhave | Board of Directors | 0 companies |
| Ole Kaae Glibstrup | Board of Directors | 0 companies |
| Jørgen Søgaard | Board of Directors | 0 companies |
| Jacob Stene Kristoffersen | Board of Directors | 0 companies |
| Johan Cordsen Buchhave | Board of Directors | 0 companies |
| Tone Ørke | Board of Directors | 0 companies |
| Einar Anders Strømsvåg | Board of Directors | 0 companies |
| Ebbe Lehnskov Johansen | Board of Directors | 0 companies |