| Revenue | DKK 10,8M | -92% |
| EBITDA | DKK -2,1M | -126% |
| Net profit | DKK -1,7M | -127% |
| Total assets | DKK 26,2M | -27% |
| Equity | DKK 11,1M | +0% |
| Employees | 63 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67.303 | 58.445 | 78.407 | 81.699 | 122.740 | 122.619 | 165.707 | 158.228 | 124.553 | 120.299 | 126.875 | 129.213 | 10.824 |
| Staff expenses | -0 | -0 | -0 | -35.366 | -0 | -50.794 | -59.544 | -61.682 | -55.255 | -55.308 | -57.945 | -57.027 | -50.889 |
| EBITDA | -3.684 | -3.342 | 1.676 | 2.579 | 4.054 | 15.712 | 13.386 | 11.588 | 9.510 | 3.300 | 326 | 8.242 | -2.126 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.684 | -3.342 | 1.676 | 2.579 | 4.054 | 15.712 | 13.386 | 11.588 | 9.510 | 3.300 | 326 | 8.242 | -2.126 |
| Net financials | -651 | -322 | -88 | -122 | 22 | 58 | 120 | 521 | -371 | -17 | -48 | 30 | 79 |
| Profit before tax | 1.025 | 1.617 | 8.424 | 2.457 | 4.076 | 15.770 | 13.506 | 12.109 | 9.139 | 3.283 | 278 | 8.272 | -2.047 |
| Tax | 257 | 427 | 2.064 | 541 | 905 | 3.515 | 3.041 | 2.655 | 2.049 | 731 | 72 | 1.940 | -354 |
| Net profit | 768 | 1.189 | 6.361 | 1.916 | 3.170 | 12.256 | 10.465 | 9.454 | 7.090 | 2.552 | 205 | 6.332 | -1.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.958 | 16.152 | 21.707 | 21.379 | 22.929 | 37.157 | 38.265 | 37.740 | 25.119 | 26.730 | 27.617 | 35.883 | 26.216 |
| Equity | 2.553 | 3.743 | 10.104 | 6.020 | 7.290 | 16.546 | 15.011 | 14.465 | 11.555 | 7.107 | 4.813 | 11.144 | 11.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492 | 0 | 2.000 | 2.000 | 0 |
| Short-term debt | 17.405 | 12.325 | 11.370 | 14.469 | 14.328 | 19.548 | 21.248 | 22.989 | 11.512 | 18.771 | 19.388 | 21.144 | 13.522 |
| Total debt | 17.405 | 12.325 | 11.370 | 14.469 | 14.328 | 19.548 | 21.248 | 22.989 | 12.003 | 18.771 | 21.388 | 23.144 | 13.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2020 | — | — |
AB Management | Management | 2024 | — | — |
BB Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PH Montage Holding A/S | Company | 90.0% | 90.0% | 2024 |
FA Spøttrup Invest ApS | Company | 10.0% | 0.0% | 2017 |
NJM Invest ApS | Company | 10.0% | 10.0% | 2017 |
CB Invest ApS | Company | 10.0% | 10.0% | 2017 |
KSM Silkeborg Invest ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Betzer | Management | 0 companies |
| Apichat Bonde | Management | 0 companies |
| Bjarne Bertelsen | Audit | 0 companies |
| Bruno Pedersen Nautrup | Board of Directors | 0 companies |
| Ebbe Valdemar Ladefoged Jensen | Board of Directors | 0 companies |
| Mogens Kristensen | Board of Directors | 0 companies |
| Bodil Mygind | Board of Directors | 0 companies |
| Erling Jensen | Board of Directors | 0 companies |
| Niels Jacob Muldbjerg | Board of Directors | 0 companies |
| Poul Henning Fjendbo Kristiansen | Chairman | 0 companies |
| Bjarne Møller | Board of Directors | 0 companies |
| Aksel Pedersen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Kurt Sigfred Mogensen | Board of Directors | 0 companies |
| Preben Møller Pedersen | Board of Directors | 0 companies |
| Kasper Mygind Fjendbo Kristiansen | Board of Directors | 0 companies |
| Karsten Bach Sørensen | Board of Directors | 0 companies |
| Gert Støjberg Pedersen | Board of Directors | 0 companies |
| Flemming Andersen | Board of Directors | 0 companies |
| Merete Jakobsen | Board of Directors | 0 companies |