| Revenue | DKK 3,1M | +25% |
| EBITDA | DKK 80K | +111% |
| Net profit | DKK -219K | +77% |
| Total assets | DKK 15,9M | +7% |
| Equity | DKK 6M | -4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.171 | 4.160 | 5.128 | 5.366 | 5.786 | 5.626 | 5.743 | 5.888 | 6.408 | 5.806 | 4.151 | 3.249 | 2.441 | 3.057 |
| Staff expenses | -3.858 | -3.407 | -2.813 | -2.894 | -3.238 | -3.233 | -3.294 | -3.457 | -3.794 | -3.324 | -2.923 | -3.127 | -3.177 | -2.977 |
| EBITDA | -1.021 | 752 | 2.285 | 2.473 | 2.548 | 2.392 | 2.449 | 2.431 | 2.614 | 2.482 | 1.228 | 122 | -736 | 80 |
| Depreciation & amort. | -147 | -192 | -132 | -168 | -180 | -180 | -185 | -192 | -197 | -192 | -132 | -132 | -132 | -132 |
| EBIT | -1.167 | 561 | 2.153 | 2.305 | 2.368 | 2.212 | 2.264 | 2.239 | 2.417 | 2.290 | 1.096 | -10 | -868 | -52 |
| Net financials | -3.484 | -45 | -375 | -26 | -77 | -58 | -69 | -64 | -27 | -89 | -200 | -327 | -295 | -237 |
| Profit before tax | -585 | 515 | 1.778 | 2.278 | 2.291 | 2.155 | 2.195 | 2.175 | 2.390 | 2.201 | 896 | -323 | -1.162 | -290 |
| Tax | -148 | 138 | 450 | 547 | 519 | 487 | 493 | 492 | 537 | 490 | 203 | -42 | -212 | -71 |
| Net profit | -437 | 377 | 1.328 | 1.732 | 1.772 | 1.668 | 1.702 | 1.683 | 1.853 | 1.711 | 693 | -282 | -950 | -219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.747 | 16.020 | 15.460 | 14.154 | 15.354 | 15.089 | 16.681 | 15.683 | 17.487 | 16.984 | 18.729 | 16.718 | 14.829 | 15.877 |
| Equity | 5.568 | 5.945 | 7.273 | 8.505 | 8.777 | 8.945 | 9.147 | 9.330 | 9.683 | 7.894 | 8.587 | 7.123 | 6.173 | 5.954 |
| Long-term debt | -5.786 | 5.093 | 4.680 | 3.215 | 2.968 | 2.653 | 2.360 | 2.069 | 1.743 | 4.648 | 4.421 | 4.466 | 4.160 | 3.929 |
| Short-term debt | -8.394 | 4.972 | 3.497 | 2.415 | 3.605 | 3.490 | 5.174 | 4.282 | 6.061 | 4.442 | 5.721 | 5.128 | 4.496 | 5.994 |
| Total debt | -14.180 | 10.066 | 8.177 | 5.629 | 6.573 | 6.143 | 7.534 | 6.350 | 7.803 | 9.090 | 10.142 | 9.595 | 8.656 | 9.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Corona Cigar Company ApS | Company | 25.0% | 25.0% | 2019 |
TEXBO A/S | Company | 25.0% | 25.0% | 2016 |
HENRIK SUNKE HOLDING ApS | Company | 15.0% | 15.0% | 2009 |
PER JEPPESEN HOLDING ApS | Company | 15.0% | 15.0% | 2009 |
FLEMMING BISGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
ECNE Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Morsø Rex | Chief Executive Officer | 0 companies |
| Jørgen Bisgaard Pedersen | Board of Directors | 0 companies |
| Nicolai Edinger | Chairman | 0 companies |
| Henrik Sunke | Board of Directors | 0 companies |
| Steen Kjærgaard | Board of Directors | 0 companies |
| Per Henry Jeppesen | Board of Directors | 0 companies |
| Flemming Bisgaard Ulsrod Madsen | Chairman | 0 companies |