| Revenue | DKK 40,2M | -3% |
| EBITDA | DKK 830K | +190% |
| Net profit | DKK -341K | +74% |
| Total assets | DKK 54,7M | +2% |
| Equity | DKK 15,3M | -4% |
| Employees | 16 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.429 | 34.639 | 34.527 | — | 34.822 | 26.732 | 30.654 | 27.465 | 48.306 | 52.340 | 43.176 | 41.398 | 40.249 |
| Staff expenses | -8.686 | -9.074 | -9.635 | -11.301 | -10.944 | -0 | -0 | -0 | -0 | -12.734 | -11.881 | -12.418 | -12.847 |
| EBITDA | 1.544 | 3.748 | 1.621 | 5.896 | 3.085 | -2.339 | 946 | -2.149 | 12.800 | 13.228 | 3.333 | -927 | 830 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.544 | 3.748 | 1.621 | 5.896 | 3.085 | -2.339 | 946 | -2.149 | 12.800 | 13.228 | 3.333 | -927 | 830 |
| Net financials | -1.062 | -1.193 | -1.078 | -572 | 138 | -283 | -887 | -697 | 1.159 | -228 | -3.138 | -718 | -1.219 |
| Profit before tax | 481 | 2.555 | 543 | 5.323 | 3.224 | -2.622 | 59 | -2.846 | 13.959 | 12.999 | 195 | -1.644 | -389 |
| Tax | -0 | -440 | -383 | -169 | 719 | -565 | 33 | -456 | 3.094 | 2.939 | 23 | -324 | -48 |
| Net profit | 481 | 2.995 | 926 | 5.492 | 2.504 | -2.058 | 26 | -2.389 | 10.865 | 10.060 | 172 | -1.320 | -341 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.976 | 43.601 | 50.120 | 48.021 | 52.103 | 45.746 | 41.367 | 43.133 | 57.628 | 69.590 | 60.265 | 53.619 | 54.670 |
| Equity | 17.985 | 13.703 | 14.629 | 20.122 | 20.626 | 18.569 | 18.593 | 16.213 | 26.950 | 26.980 | 17.292 | 16.010 | 15.295 |
| Long-term debt | 27.251 | 19.262 | 8.000 | 6.000 | 0 | 0 | 3.516 | 2.343 | 1.212 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.741 | 10.636 | 27.490 | 21.899 | 31.477 | 27.177 | 19.258 | 24.577 | 28.646 | 41.531 | 41.757 | 36.119 | 38.044 |
| Total debt | 42.992 | 29.898 | 35.490 | 27.899 | 31.477 | 27.177 | 22.774 | 26.920 | 29.858 | 41.531 | 41.757 | 36.119 | 38.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1998 | — | — |
FM Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. M. J. A/S | Company | 66.7% | 66.7% | 2017 |
MAAE HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
P. Christoffersen Invest ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Maae Jensen | Management | 0 companies |
| Finn Maae Jensen | Management | 0 companies |
| Lisbeth Holm | Board of Directors | 0 companies |
| Jens Bjerg Sørensen | Board of Directors | 0 companies |
| Karl Ravn Nielsen | Board of Directors | 0 companies |
| Victor Maae Jensen | Board of Directors | 0 companies |
| Peter Rønn Sørensen | Chairman | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |
| Tove Gade Jensen | Board of Directors | 0 companies |