| Revenue | DKK 19,6M | -25% |
| EBITDA | DKK 10,6M | -39% |
| Net profit | DKK 8,2M | -41% |
| Total assets | DKK 21,3M | -29% |
| Equity | DKK 13,3M | -33% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 810 | 660 | 1.284 | 2.774 | 7.027 | 4.124 | 11.166 | 8.001 | 5.363 | 10.031 | 12.933 | 21.526 | 26.070 | 19.585 |
| Staff expenses | -1.105 | -1.084 | -1.131 | -1.814 | -2.924 | -2.140 | -3.359 | -3.254 | -2.233 | -3.040 | -3.609 | -4.567 | -8.524 | -8.961 |
| EBITDA | -295 | -424 | 153 | 960 | 4.102 | 1.985 | 7.807 | 4.747 | 3.130 | 6.991 | 9.324 | 16.960 | 17.547 | 10.624 |
| Depreciation & amort. | 43 | -47 | -39 | -20 | -34 | -34 | -36 | -21 | -28 | -16 | -32 | -33 | -47 | -200 |
| EBIT | -338 | -471 | 114 | 940 | 4.068 | 1.950 | 7.771 | 4.725 | 3.102 | 6.975 | 9.292 | 16.927 | 17.499 | 10.425 |
| Net financials | -1 | -11 | -20 | -18 | -11 | 1 | -25 | -68 | -47 | -19 | -248 | -249 | 311 | 75 |
| Profit before tax | -170 | -299 | 93 | 922 | 4.057 | 1.952 | 7.746 | 4.658 | 3.055 | 6.956 | 9.044 | 16.677 | 17.810 | 10.499 |
| Tax | 85 | 92 | 18 | 205 | 893 | 434 | 1.705 | 1.026 | 673 | 1.528 | 1.991 | 3.671 | 3.920 | 2.311 |
| Net profit | -255 | -391 | 76 | 717 | 3.164 | 1.517 | 6.041 | 3.632 | 2.382 | 5.428 | 7.054 | 13.007 | 13.890 | 8.188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.418 | 1.315 | 1.458 | 2.672 | 5.393 | 4.915 | 11.695 | 8.263 | 7.028 | 12.732 | 15.461 | 26.436 | 29.924 | 21.322 |
| Equity | 973 | 582 | 658 | 1.375 | 2.839 | 3.357 | 8.398 | 6.030 | 4.912 | 8.840 | 10.893 | 17.900 | 19.790 | 13.288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 446 | 733 | 800 | 1.293 | 2.548 | 1.551 | 3.289 | 2.222 | 2.105 | 3.877 | 4.550 | 8.518 | 10.091 | 7.976 |
| Total debt | 446 | 733 | 800 | 1.293 | 2.548 | 1.551 | 3.289 | 2.222 | 2.105 | 3.877 | 4.550 | 8.518 | 10.091 | 7.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bine Holding ApS | Company | 33.3% | 33.3% | 2025 |
AHORNVEJ HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
Mogens Jensen Holding ApS | Company | 33.3% | 33.3% | 2025 |
PB INVEST, EGEBJERG ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Emil Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Andrea Shan Jensen | Chairman | 0 companies |
| Poul Bentsen | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Thomas Hansen | Chairman | 0 companies |
| Marc Philip Jensen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Ejvind Jensen | Chairman | 0 companies |
| Torben Bloch Pedersen | Chairman | 0 companies |
| Peder Bent Skovgaard Hansen | Chairman | 0 companies |
| Bente Skovgaard Hansen | Board of Directors | 0 companies |
| Richard Christian Jensen | Board of Directors | 0 companies |
| Claus Biehl | Board of Directors | 0 companies |