| Revenue | DKK 2,3M | -11% |
| EBITDA | DKK -1,4M | -187% |
| Net profit | DKK -2M | -599% |
| Total assets | DKK 96,4M | -3% |
| Equity | DKK 31,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.679 | 2.735 | 2.393 | 3.681 | 3.525 | 3.951 | 3.999 | 4.047 | 3.550 | 2.889 | 4.067 | 4.784 | 2.548 | 2.275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.783 | 3.250 | 1.266 | 9.850 | -3.105 | 5.828 | 5.464 | 4.881 | 9.883 | 1.444 | 5.435 | 915 | 1.650 | -1.434 |
| Depreciation & amort. | 18 | 13 | 5 | -9 | -9 | -9 | -9 | -8 | -5 | -25 | -25 | -25 | -25 | -17 |
| EBIT | 2.765 | 3.238 | 1.262 | 9.841 | -3.114 | 5.818 | 5.454 | 4.873 | 9.878 | 1.418 | 5.409 | 890 | 1.625 | -1.451 |
| Net financials | -1.209 | -960 | -664 | -958 | -1.073 | -1.137 | -1.016 | -1.151 | -222 | -1.031 | -944 | -1.120 | -1.107 | -1.131 |
| Profit before tax | 1.556 | 2.278 | 598 | 8.883 | -4.187 | 4.681 | 4.438 | 3.722 | 9.656 | 388 | 4.465 | -230 | 518 | -2.582 |
| Tax | 421 | -338 | 165 | 2.042 | -921 | 1.285 | 905 | 634 | 2.124 | 85 | 982 | -51 | 114 | -568 |
| Net profit | 1.135 | 2.616 | 432 | 6.840 | -3.265 | 3.397 | 3.533 | 3.088 | 7.532 | 303 | 3.483 | -179 | 404 | -2.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.852 | 75.289 | 75.826 | 115.180 | 120.593 | 116.604 | 118.979 | 116.712 | 124.954 | 117.509 | 118.042 | 101.283 | 99.477 | 96.417 |
| Equity | 25.153 | 27.769 | 28.201 | 41.961 | 38.695 | 42.092 | 45.625 | 48.713 | 56.244 | 41.547 | 45.030 | 32.851 | 33.255 | 31.241 |
| Long-term debt | 38.860 | 36.988 | 38.533 | 59.693 | 65.811 | 69.792 | 66.886 | 66.951 | 67.293 | 53.618 | 53.142 | 52.698 | 52.244 | 51.779 |
| Short-term debt | 3.486 | 3.875 | 2.605 | 3.460 | 7.404 | 4.720 | 6.469 | 1.049 | 1.416 | 10.418 | 7.716 | 4.269 | 2.552 | 2.623 |
| Total debt | 42.346 | 40.863 | 41.138 | 63.153 | 73.215 | 74.512 | 73.355 | 67.999 | 68.709 | 64.036 | 60.857 | 56.967 | 54.796 | 54.402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2003 | — | — |
PJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JACOBSEN GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Egholm Jacobsen | Management | 0 companies |
| Peter Juul | Management | 0 companies |