| Revenue | DKK 8,3M | +7% |
| EBITDA | DKK 4,5M | +4% |
| Net profit | DKK 3,3M | +0% |
| Total assets | DKK 8,6M | +4% |
| Equity | DKK 5M | +2% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.180 | 4.769 | 4.035 | 3.831 | 5.073 | 5.275 | 4.529 | 4.899 | 5.449 | 6.218 | 5.965 | 7.132 | 7.739 | 8.316 |
| Staff expenses | -1.960 | -2.279 | -2.345 | -2.477 | -2.834 | -2.703 | -2.132 | -3.221 | -3.497 | -3.693 | -3.236 | -3.094 | -3.423 | -3.827 |
| EBITDA | 2.220 | 2.490 | 1.689 | 1.355 | 2.239 | 2.571 | 2.397 | 1.679 | 1.944 | 2.525 | 2.729 | 4.038 | 4.316 | 4.489 |
| Depreciation & amort. | -221 | -175 | -242 | -73 | -252 | -203 | -198 | -144 | -163 | -139 | -151 | -75 | -124 | -266 |
| EBIT | 1.999 | 2.315 | 1.447 | 1.282 | 1.987 | 2.368 | 2.199 | 1.534 | 1.782 | 2.386 | 2.578 | 3.963 | 4.191 | 4.223 |
| Net financials | -6 | -14 | 4 | -2 | -12 | 2 | -12 | 0 | 39 | 64 | -1 | 41 | 61 | 31 |
| Profit before tax | 1.993 | 2.301 | 1.451 | 1.279 | 1.976 | 2.370 | 2.186 | 1.535 | 1.820 | 2.450 | 2.577 | 4.003 | 4.253 | 4.254 |
| Tax | 499 | 577 | 374 | 300 | 440 | 526 | 485 | 347 | 403 | 543 | 574 | 882 | 938 | 943 |
| Net profit | 1.494 | 1.724 | 1.077 | 979 | 1.536 | 1.844 | 1.701 | 1.188 | 1.418 | 1.907 | 2.003 | 3.121 | 3.314 | 3.312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.156 | 5.502 | 4.616 | 4.126 | 5.575 | 5.846 | 5.384 | 4.765 | 5.232 | 6.385 | 5.959 | 7.584 | 8.231 | 8.566 |
| Equity | 2.689 | 2.923 | 2.500 | 2.479 | 3.015 | 3.359 | 3.260 | 2.548 | 2.865 | 3.373 | 3.476 | 4.597 | 4.912 | 5.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 241 | 256 | 256 | 0 | 0 | 0 |
| Short-term debt | 3.467 | 2.577 | 2.105 | 1.611 | 2.548 | 2.452 | 2.109 | 2.115 | 2.116 | 2.744 | 2.216 | 2.923 | 3.243 | 3.444 |
| Total debt | 3.467 | 2.577 | 2.105 | 1.611 | 2.548 | 2.452 | 2.109 | 2.199 | 2.358 | 3.000 | 2.473 | 2.923 | 3.243 | 3.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
FL Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MODERNE BYG ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Severin Jensen | Management | 0 companies |
| Flemming Lubke Rasmussen | Management | 0 companies |