| Revenue | DKK 1,8M | +0% |
| EBITDA | DKK 1,8M | +0% |
| Net profit | DKK 811K | +6% |
| Total assets | DKK 11,7M | -5% |
| Equity | DKK 6,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 740 | 963 | 1.025 | 1.112 | 2.627 | 1.056 | 1.238 | 1.455 | 1.516 | 1.523 | 1.503 | 1.608 | 1.801 | 1.799 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 675 | 951 | 1.028 | 1.115 | 2.627 | 903 | 1.238 | 1.455 | 1.516 | 1.523 | 1.257 | 1.608 | 1.801 | 1.799 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 474 | -521 | -522 | -522 | -621 | -610 | -606 | -643 | -714 | -714 |
| EBIT | 675 | 951 | 1.028 | 1.115 | 2.153 | 382 | 717 | 933 | 895 | 913 | 652 | 965 | 1.087 | 1.085 |
| Net financials | -530 | -360 | -363 | -302 | -308 | -297 | -258 | -276 | -142 | -191 | -122 | -110 | -107 | -47 |
| Profit before tax | 145 | 591 | 665 | 814 | 1.845 | 86 | 458 | 657 | 752 | 722 | 529 | 855 | 980 | 1.038 |
| Tax | 36 | 76 | 149 | 184 | 399 | 69 | 101 | 145 | 166 | 161 | 167 | 186 | 214 | 227 |
| Net profit | 109 | 516 | 515 | 630 | 1.446 | 17 | 358 | 512 | 587 | 561 | 362 | 669 | 766 | 811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.209 | 10.225 | 10.357 | 11.386 | 11.117 | 12.072 | 11.810 | 14.299 | 13.677 | 13.584 | 12.279 | 11.577 | 12.324 | 11.653 |
| Equity | 810 | 1.441 | 1.858 | 2.534 | 3.990 | 4.062 | 4.455 | 4.952 | 5.539 | 4.701 | 4.063 | 4.732 | 5.498 | 6.309 |
| Long-term debt | 7.446 | 6.712 | 6.301 | 5.606 | 5.111 | 2.103 | 1.869 | 4.989 | 4.397 | 6.830 | 5.902 | 4.970 | 4.033 | 3.222 |
| Short-term debt | 1.598 | 1.544 | 1.552 | 2.491 | 1.282 | 5.140 | 4.737 | 3.603 | 3.004 | 1.331 | 1.570 | 1.114 | 2.051 | 1.403 |
| Total debt | 9.044 | 8.256 | 7.853 | 8.097 | 6.393 | 7.243 | 6.606 | 8.592 | 7.400 | 8.161 | 7.472 | 6.084 | 6.084 | 4.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2021 | — | — |
HT Audit | Audit | 2001 | — | — |
LS Management | Management | 2001 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGNOR GROUP ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 20.0% | 20.0% | 2001 | |
S. P. JENSEN HOLDING ApS | Company | 66.7% | 66.7% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Alberg Thomsen | Management | 0 companies |
| Hugo Thorkild Hansen | Audit | 0 companies |
| Leif Staal | Management | 0 companies |
| Morten Hybertz Bak | Chief Executive Officer | 0 companies |
| Tina Fredensborg | Chairman | 0 companies |
| Helle Veirum Thomsen | Board of Directors | 0 companies |
| Tom Alberg Thomsen | Chairman | 0 companies |
| Jens Søndergaard Broberg | Board of Directors | 0 companies |
| Peter Rauff Hansen | Board of Directors | 0 companies |
| Ketty Alberg Olsen | Board of Directors | 0 companies |
| Morten Mortensen | Board of Directors | 0 companies |
| Andreas Mejlholm Albrechtsen | Board of Directors | 0 companies |