| Revenue | DKK 6,3M | -3% |
| EBITDA | DKK 4M | -3% |
| Net profit | DKK 4,1M | -10% |
| Total assets | DKK 4,6M | +2% |
| Equity | DKK 3,2M | -2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.410 | 13.152 | 16.643 | 13.203 | 12.053 | 12.572 | 13.710 | 13.708 | 10.808 | 12.761 | 10.721 | 8.393 | 6.532 | 6.311 |
| Staff expenses | -3.420 | -3.025 | -3.099 | -3.083 | -2.849 | -2.480 | -4.098 | -3.277 | -2.608 | -2.477 | -2.870 | -2.495 | -2.449 | -2.349 |
| EBITDA | 5.972 | 10.108 | 13.507 | 10.120 | 9.204 | 10.092 | 9.612 | 10.432 | 8.200 | 10.285 | 7.850 | 5.897 | 4.083 | 3.962 |
| Depreciation & amort. | -0 | -0 | -0 | -30 | -29 | -4 | -0 | -0 | -13 | -157 | -157 | -157 | -157 | -144 |
| EBIT | 5.972 | 10.108 | 13.507 | 10.089 | 9.175 | 10.088 | 9.612 | 10.432 | 8.187 | 10.128 | 7.693 | 5.741 | 3.926 | 3.818 |
| Net financials | 62 | 375 | 327 | 1.386 | 2.854 | 4.007 | 4.487 | 6.159 | 6.583 | 6.282 | 6.197 | 3.160 | 1.549 | 1.169 |
| Profit before tax | 6.034 | 10.483 | 13.834 | 11.475 | 12.028 | 14.095 | 14.099 | 16.590 | 14.770 | 16.410 | 13.891 | 8.901 | 5.476 | 4.987 |
| Tax | 1.496 | 2.487 | 3.314 | 2.379 | 2.017 | 2.218 | 2.109 | 2.288 | 1.793 | 2.220 | 1.688 | 1.266 | 873 | 843 |
| Net profit | 4.538 | 7.996 | 10.520 | 9.096 | 10.011 | 11.877 | 11.990 | 14.303 | 12.977 | 14.190 | 12.202 | 7.635 | 4.602 | 4.144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.762 | 8.074 | 8.169 | 7.971 | 8.918 | 11.103 | 11.373 | 13.062 | 13.830 | 13.364 | 11.059 | 6.969 | 4.457 | 4.567 |
| Equity | — | 5.945 | 6.287 | 6.142 | 7.041 | 8.965 | 9.184 | 10.824 | 10.852 | 10.924 | 9.418 | 5.630 | 3.314 | 3.237 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.324 | 1.839 | 1.613 | 1.699 | 1.878 | 2.138 | 2.190 | 2.238 | 2.936 | 2.396 | 1.604 | 1.316 | 1.139 | 1.330 |
| Total debt | 1.324 | 1.839 | 1.882 | 1.829 | 1.878 | 2.138 | 2.190 | 2.238 | 2.936 | 2.396 | 1.604 | 1.316 | 1.139 | 1.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2003 | — | — |
KB Management | Management | 2003 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EGGERT HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
FREEWAY HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bodekær Jensen | Management | 0 companies |
| Kasper Bertelsen Vardrup | Management | 0 companies |
| Michael Eggert | Chief Executive Officer | 0 companies |
| Søren Bernhard Lindegaard | Board of Directors | 0 companies |
| Nils Mandrup | Board of Directors | 0 companies |