| Revenue | DKK 4,6M | -1% |
| EBITDA | DKK 715K | -29% |
| Net profit | DKK 492K | -31% |
| Total assets | DKK 5,9M | -3% |
| Equity | DKK 2,5M | -8% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.475 | 2.326 | 2.918 | 3.055 | 3.626 | 3.933 | 3.981 | 3.566 | 3.226 | 4.054 | 3.740 | 3.675 | 4.617 | 4.555 |
| Staff expenses | -1.424 | -1.622 | -1.945 | -2.287 | -2.590 | -2.768 | -2.775 | -2.766 | -2.488 | -2.667 | -3.034 | -3.024 | -3.615 | -3.840 |
| EBITDA | 1.051 | 704 | 973 | 768 | 1.035 | 1.165 | 1.142 | 800 | 605 | 1.388 | 706 | 652 | 1.001 | 715 |
| Depreciation & amort. | -50 | -49 | -287 | -68 | -87 | -84 | -86 | -86 | -81 | -80 | -79 | -79 | -77 | -60 |
| EBIT | 1.001 | 655 | 686 | 700 | 948 | 1.081 | 1.056 | 714 | 525 | 1.308 | 627 | 573 | 924 | 655 |
| Net financials | -16 | -43 | -37 | -70 | -62 | -60 | -45 | -42 | -52 | -55 | -51 | -26 | -14 | -23 |
| Profit before tax | 985 | 612 | 649 | 630 | 886 | 1.021 | 1.011 | 673 | 473 | 1.253 | 576 | 547 | 910 | 633 |
| Tax | 249 | 151 | 158 | 128 | 196 | 225 | 230 | 153 | 104 | 278 | 128 | 121 | 201 | 140 |
| Net profit | 736 | 461 | 491 | 502 | 690 | 796 | 781 | 520 | 369 | 975 | 448 | 426 | 709 | 492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.260 | 3.093 | 4.214 | 4.997 | 5.255 | 5.523 | 6.464 | 5.689 | 6.088 | 6.574 | 5.768 | 5.033 | 6.083 | 5.904 |
| Equity | 1.556 | 1.417 | 1.409 | 1.411 | 1.601 | 1.897 | 1.928 | 1.648 | 2.016 | 2.991 | 2.340 | 2.365 | 2.675 | 2.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.680 | 1.660 | 2.774 | 3.584 | 3.634 | 3.585 | 4.481 | 3.941 | 4.000 | 3.518 | 3.374 | 2.625 | 3.376 | 3.416 |
| Total debt | 1.680 | 1.660 | 2.774 | 3.584 | 3.634 | 3.585 | 4.481 | 3.975 | 4.000 | 3.518 | 3.374 | 2.625 | 3.376 | 3.416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBM Holding, Thisted ApS | Company | 50.0% | 50.0% | 2021 |
MNM Holding ApS | Company | 33.3% | 33.3% | 2021 |
JBM HOLDING, THISTED ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Emil Madsen | Management | 0 companies |
| Erik Bak Kjær | Chairman | 0 companies |
| Birgit Nesager Kjær | Board of Directors | 0 companies |
| Mathias Nørgaard Madsen | Board of Directors | 0 companies |
| Janni Nørgaard | Chairman | 0 companies |