| Revenue | DKK 22,9M | +1% |
| EBITDA | DKK 6M | +89% |
| Net profit | DKK 3,1M | +641% |
| Total assets | DKK 22,8M | -3% |
| Equity | DKK 10,7M | +12% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.911 | 15.672 | 20.506 | 19.981 | 23.452 | 27.052 | 21.897 | 20.540 | 25.728 | 23.405 | 22.924 | 22.535 | 22.860 |
| Staff expenses | -13.247 | -14.115 | -16.706 | -17.169 | -20.612 | -23.848 | -20.089 | -16.432 | -20.704 | -18.369 | -19.569 | -17.723 | -16.785 |
| EBITDA | 3.664 | 1.557 | 3.643 | 2.811 | 2.837 | 3.205 | 1.776 | 4.040 | 5.023 | 5.036 | 3.355 | 3.182 | 6.024 |
| Depreciation & amort. | 1.458 | 1.260 | 1.696 | 1.661 | 2.095 | -2.063 | -1.901 | -1.429 | -3.547 | -2.746 | -2.693 | -2.179 | -1.886 |
| EBIT | 2.205 | 296 | 1.946 | 1.151 | 742 | 1.142 | -125 | 2.611 | 1.476 | 2.291 | 662 | 1.003 | 4.138 |
| Net financials | -247 | -56 | -284 | -120 | -197 | -134 | -129 | -88 | -396 | -258 | -279 | -425 | -125 |
| Profit before tax | 1.958 | 240 | 1.663 | 1.031 | 545 | 1.008 | -254 | 2.523 | 1.080 | 2.033 | 383 | 578 | 4.014 |
| Tax | 512 | 5 | 420 | 261 | 276 | 301 | -18 | 637 | 411 | 457 | 89 | 158 | 902 |
| Net profit | 1.446 | 235 | 1.243 | 770 | 268 | 707 | -236 | 1.886 | 669 | 1.576 | 294 | 420 | 3.112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.116 | 17.772 | 20.154 | 18.563 | 27.910 | 26.620 | 19.788 | 19.907 | 31.124 | 31.971 | 25.965 | 23.451 | 22.839 |
| Equity | 7.764 | 6.600 | 7.842 | 7.612 | 12.589 | 12.295 | 10.060 | 10.946 | 11.704 | 12.780 | 9.202 | 9.622 | 10.734 |
| Long-term debt | 5.775 | 5.346 | 5.408 | 5.036 | 5.237 | 4.625 | 4.027 | 3.630 | 8.507 | 7.940 | 7.342 | 3.104 | 4.255 |
| Short-term debt | 3.077 | 5.332 | 6.376 | 5.394 | 9.445 | 9.108 | 5.209 | 4.737 | 10.378 | 10.751 | 9.020 | 10.725 | 7.850 |
| Total debt | 8.852 | 10.678 | 11.784 | 10.430 | 14.683 | 13.733 | 9.236 | 8.367 | 18.886 | 18.691 | 16.363 | 13.829 | 12.105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
AM Management | Management | 2014 | — | — |
HJ Management | Management | 1999 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MHM HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
MRA INVEST ApS | Company | 20.0% | 20.0% | 2024 |
M. Christensen Holding 2009 ApS | Company | 20.0% | 20.0% | 2022 |
MJ 2040 Holding ApS | Company | 20.0% | 20.0% | 2020 |
PBH 26.482 ApS | Company | 5.0% | 5.0% | 2020 |
J. J. CHRISTENSEN HOLDING A/S | Company | 20.0% | 20.0% | 2020 |
TAGADI ApS | Company | 10.0% | 10.0% | 2016 |
FRØKEN YDE JENSEN ApS | Company | 10.0% | 10.0% | 2016 |
All Creative A/S | Company | 5.0% | 5.0% | 2022 |
MICHAEL VILLUMSEN HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Anders Munk | Management | 0 companies |
| Henning Jesper Andersen | Management | 0 companies |
| Mette Christensen | Chief Executive Officer | 0 companies |
| Jesper Bjarne Haugaard | Chairman | 0 companies |
| Michael Villumsen | Board of Directors | 0 companies |
| Jørn Simonsen | Board of Directors | 0 companies |
| Brian Elkær Frederiksen | Board of Directors | 0 companies |
| Lotte Yde Jensen | Board of Directors | 0 companies |
| Mads Hovedskou Mernild | Chairman | 0 companies |
| Frans Carl Christian Jacobsen | Board of Directors | 0 companies |
| Lars Vejen Krogh Melsgaard | Board of Directors | 0 companies |
| Jesper Juhl Christensen | Chairman | 0 companies |
| Jan Tanderup Petersen | Chairman | 0 companies |
| Kirsten Frandsen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Michael Rasmus Andersen | Board of Directors | 0 companies |