| Revenue | DKK 784K | -4% |
| EBITDA | DKK 784K | -4% |
| Net profit | DKK 466K | -2% |
| Total assets | DKK 7M | +8% |
| Equity | DKK 5,5M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 805 | 813 | 821 | 786 | 792 | 797 | 799 | 767 | 863 | 787 | 870 | 816 | 784 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 745 | 754 | 764 | 780 | 786 | 792 | 797 | 799 | 767 | 863 | 787 | 870 | 816 | 784 |
| Depreciation & amort. | -173 | -166 | -160 | -160 | -160 | -160 | -160 | -165 | -180 | -184 | -184 | -184 | -184 | -184 |
| EBIT | 573 | 587 | 605 | 621 | 626 | 632 | 637 | 635 | 587 | 679 | 603 | 686 | 633 | 601 |
| Net financials | -348 | -298 | -280 | -280 | -264 | -245 | -107 | -62 | -67 | -51 | -48 | -42 | -21 | -4 |
| Profit before tax | 225 | 289 | 324 | 340 | 363 | 387 | 531 | 572 | 521 | 628 | 555 | 644 | 611 | 597 |
| Tax | 56 | 30 | 76 | 78 | 80 | 85 | 110 | 126 | 115 | 138 | 122 | 142 | 135 | 131 |
| Net profit | 169 | 259 | 249 | 262 | 283 | 302 | 421 | 446 | 406 | 490 | 433 | 502 | 477 | 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.565 | 7.364 | 7.293 | 7.050 | 6.893 | 6.730 | 6.572 | 7.565 | 7.251 | 7.053 | 6.870 | 6.687 | 6.504 | 7.008 |
| Equity | -67 | 295 | 607 | 976 | 1.384 | 1.881 | 2.302 | 2.748 | 3.155 | 3.644 | 4.078 | 4.580 | 5.057 | 5.522 |
| Long-term debt | 3.852 | 3.596 | 3.707 | 3.345 | 2.809 | 2.544 | 2.115 | 1.704 | 1.287 | 843 | 418 | 0 | 0 | 0 |
| Short-term debt | 3.459 | 3.162 | 2.635 | 2.355 | 2.295 | 1.869 | 1.687 | 2.523 | 2.188 | 1.912 | 1.691 | 1.392 | 702 | 710 |
| Total debt | 7.311 | 6.758 | 6.342 | 5.700 | 5.105 | 4.413 | 3.802 | 4.227 | 3.475 | 2.756 | 2.109 | 1.392 | 702 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2006 | — | — |
BØ Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M & V HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Elkjær Pedersen | Management | 0 companies |
| Benny Østergaard Nielsen | Management | 0 companies |
| Carsten Hornshøj Elkjær Pedersen | Chairman | 0 companies |
| Jørgen Knudsen | Board of Directors | 0 companies |
| Hanne Qvolsbæk Mejls | Board of Directors | 0 companies |