| Revenue | DKK 3,6M | +0% |
| EBITDA | DKK 4,9M | +62% |
| Net profit | DKK 3,3M | +79% |
| Total assets | DKK 79,1M | +4% |
| Equity | DKK 42,5M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.135 | 3.338 | 2.254 | 2.704 | 2.942 | 3.066 | 2.510 | 2.967 | 3.157 | 3.092 | 3.010 | 3.476 | 3.613 | 3.620 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.762 | 1.200 | -266 | 413 | 2.955 | 2.052 | 2.416 | 3.355 | 4.489 | 3.232 | 9.110 | 3.756 | 3.013 | 4.880 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.762 | 1.200 | -266 | 413 | 2.955 | 2.052 | 2.416 | 3.355 | 4.489 | 3.232 | 9.110 | 3.756 | 3.013 | 4.880 |
| Net financials | 694 | 1.667 | 10.198 | -681 | -511 | -489 | -1.519 | -659 | 321 | -551 | -498 | -644 | -630 | -615 |
| Profit before tax | 7.455 | 2.867 | 9.932 | -268 | 2.444 | 1.564 | 897 | 2.696 | 4.810 | 2.681 | 8.611 | 3.112 | 2.383 | 4.264 |
| Tax | 2.046 | -1.491 | 2.321 | -77 | 538 | 395 | 206 | 534 | 1.058 | 590 | 1.895 | 685 | 524 | 938 |
| Net profit | 5.410 | 4.357 | 7.611 | -191 | 1.906 | 1.169 | 691 | 2.163 | 3.752 | 2.091 | 6.717 | 2.428 | 1.859 | 3.326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124.477 | 122.655 | 82.308 | 64.679 | 67.479 | 66.601 | 68.756 | 64.728 | 68.934 | 70.025 | 78.154 | 80.932 | 75.858 | 79.061 |
| Equity | 48.520 | 52.878 | 23.489 | 16.379 | 18.285 | 19.454 | 20.145 | 22.308 | 26.060 | 28.150 | 34.867 | 37.295 | 39.154 | 42.480 |
| Long-term debt | 49.000 | 48.255 | 35.738 | 28.635 | 30.460 | 37.093 | 36.748 | 36.298 | 35.488 | 26.697 | 26.236 | 25.769 | 25.290 | 24.801 |
| Short-term debt | 14.168 | 10.690 | 13.011 | 12.255 | 11.303 | 10.054 | 11.863 | 6.123 | 7.387 | 6.927 | 7.667 | 8.370 | 2.018 | 2.078 |
| Total debt | 63.168 | 58.944 | 48.749 | 40.890 | 41.764 | 47.147 | 48.611 | 42.420 | 42.875 | 33.625 | 33.904 | 34.139 | 27.309 | 26.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2005 | — | — |
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 |