| Revenue | DKK 889,4M | +21% |
| EBITDA | DKK 352M | +67% |
| Net profit | DKK 188,3M | +459% |
| Total assets | DKK 3,2B | +2% |
| Equity | DKK 1,6B | +17% |
| Employees | 232 | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.487 | 23.404 | 26.107 | 62.064 | 57.301 | 59.682 | 78.729 | 101.925 | 149.320 | 337.793 | 585.752 | 732.049 | 889.409 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.428 | -12.789 | -12.474 | -85.953 | -38.966 | -31.413 | -55.443 | -65.510 | -78.303 | -180.715 | -299.086 | -359.200 | -389.261 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.059 | 10.616 | 13.634 | -23.889 | 18.335 | 28.269 | 23.286 | 19.293 | 57.534 | 52.451 | 146.493 | 210.580 | 351.981 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 89 | -174 | -169 | -5.960 | -15.031 | -10.149 | -12.097 | -17.490 | -18.929 | -41.504 | -160.254 | -159.118 | -145.523 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.970 | 10.442 | 13.465 | -29.849 | 3.304 | 18.120 | 11.189 | 1.803 | 38.605 | 10.947 | -13.761 | 51.462 | 206.458 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.019 | 1.912 | 4.501 | 1.850 | -2.044 | -4.899 | 2.714 | 3.222 | 3.162 | -5.302 | -10.296 | 18 | 746 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.989 | 12.354 | 17.966 | -27.998 | 1.260 | 13.221 | 13.903 | 5.025 | 41.767 | 5.644 | -24.058 | 51.480 | 207.204 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.793 | 2.630 | 3.718 | 10.584 | 1.817 | 5.654 | 4.281 | 4.836 | 9.054 | 12.707 | -10.521 | 17.819 | 18.951 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.196 | 9.724 | 14.248 | -38.582 | -557 | 7.567 | 9.622 | 189 | 32.713 | -7.062 | -13.537 | 33.661 | 188.253 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.456 | 26.566 | 40.532 | 117.786 | 155.276 | 133.807 | 223.878 | 208.152 | 256.752 | 2.414.311 | 2.953.703 | 3.174.295 | 3.240.168 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.272 | 13.909 | 21.393 | 77.748 | 77.028 | 69.308 | 77.999 | 78.555 | 109.337 | 1.060.252 | 1.379.428 | 1.405.097 | 1.643.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.672 | 54.450 | 73.655 | 453.279 | 671.448 | 743.482 | 735.453 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.183 | 12.501 | 17.994 | 36.374 | 76.208 | 60.373 | 110.015 | 69.752 | 69.057 | 900.780 | 902.827 | 1.025.717 | 861.639 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.183 | 12.501 | 17.994 | 36.374 | 76.208 | 60.373 | 137.687 | 124.202 | 142.712 | 1.354.059 | 1.574.275 | 1.769.199 | 1.597.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HS Management | Management | 2016 | — | — |
SM Management | Management | 1998 | — | — |
LS Management | Management | 1998 | — | — |
FB Management | Management | 2015 | — | — |
MT Management | Management | 2026 | — | — |
PM Management | Management | 2019 | — | — |
MV Management | Management | 2018 | — | — |
JF Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Galaxy Bidco ApS | Company | 100.0% | 100.0% | 2022 |
M-TEC HOLDING, PANDRUP ApS | Company | 100.0% | 100.0% | 2011 |
M-Tec Danmark ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brogaard | Chief Executive Officer | 0 companies |
| Henrik Skovsby | Management | 0 companies |
| Svend Mousten Hansen | Management | 0 companies |
| Leif Staal | Management | 0 companies |
| Finn Bundgaard Bech | Management | 0 companies |
| Michael Tritschler | Management | 0 companies |
| Peter Mareno Vekslund | Management | 0 companies |
| Mikael Vestergaard Kristensen | Management | 0 companies |
| Jesper Fjeldsø Jensen | Management | 0 companies |
| Lars Dybkjær | Chairman | 0 companies |
| Morten Grube Weicher | Board of Directors | 0 companies |
| Lis Hansen | Board of Directors | 0 companies |
| Poul Erik Pedersen | Board of Directors | 0 companies |
| Preben Schou Hansen | Chairman | 0 companies |
| Michael Specht Bruun | Board of Directors | 0 companies |
| Marielle Florence Stijger | Board of Directors | 0 companies |
| Anja Bach Eriksson | Board of Directors | 0 companies |
| Claus Christensen | Chairman | 0 companies |
| Gunnar Evensen | Board of Directors | 0 companies |
| Jørgen Kirkegaard Raguse | Deputy Chairman | 0 companies |
| Johanne Margrethe Bøknæs | Board of Directors | 0 companies |
| Steen Michelsen Lomholt-Thomsen | Board of Directors | 0 companies |
| Franck Leon Cohen | Chairman | 0 companies |