| Revenue | DKK 25,8M | +9% |
| EBITDA | DKK 4,1M | +2% |
| Net profit | DKK 2,8M | -6% |
| Total assets | DKK 31,5M | +3% |
| Equity | DKK 12,4M | +12% |
| Employees | 46 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.699 | 6.904 | 7.429 | 11.143 | 17.470 | 29.606 | 34.981 | 38.842 | 38.432 | 34.391 | 26.420 | 18.736 | 23.569 | 25.755 |
| Staff expenses | -4.900 | -6.032 | -6.554 | -9.235 | -9.235 | -27.527 | -34.284 | -37.351 | -34.908 | -37.477 | -20.991 | -16.010 | -19.557 | -21.556 |
| EBITDA | 769 | 870 | 899 | 2.246 | 1.086 | 2.080 | 697 | 1.491 | 3.524 | -3.086 | 5.429 | 2.727 | 4.013 | 4.108 |
| Depreciation & amort. | -0 | -0 | -0 | 169 | -255 | -31 | -256 | -236 | -466 | -341 | -302 | -236 | -360 | -673 |
| EBIT | 769 | 870 | 899 | 2.077 | 831 | 2.048 | 441 | 1.255 | 3.058 | -3.427 | 5.127 | 2.491 | 3.652 | 3.435 |
| Net financials | -59 | -77 | -89 | -48 | -125 | -201 | -36 | -46 | 4 | 30 | -41 | 242 | 208 | 192 |
| Profit before tax | 710 | 793 | 810 | 2.029 | 707 | 1.848 | 405 | 1.209 | 3.062 | -3.397 | 5.086 | 2.733 | 3.860 | 3.627 |
| Tax | 178 | 199 | 202 | 488 | 157 | 443 | 96 | 290 | 695 | -722 | 1.147 | 626 | 867 | 825 |
| Net profit | 532 | 593 | 608 | 1.541 | 550 | 1.405 | 308 | 918 | 2.367 | -2.675 | 3.938 | 2.107 | 2.993 | 2.801 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.703 | 5.267 | 5.187 | 6.626 | 12.210 | 15.723 | 16.777 | 21.346 | 28.093 | 28.626 | 22.926 | 25.293 | 30.530 | 31.482 |
| Equity | — | 1.847 | 1.955 | 2.996 | 2.746 | 4.151 | 3.960 | 4.878 | 7.245 | 3.570 | 7.508 | 9.115 | 11.108 | 12.409 |
| Long-term debt | 915 | 2.261 | 1.385 | 1.308 | 5.050 | 5.447 | 5.139 | 9.962 | 13.784 | 8.373 | 8.112 | 8.089 | 7.710 | 6.997 |
| Short-term debt | 1.752 | 2.279 | 2.476 | 2.859 | 6.467 | 8.377 | 9.707 | 10.794 | 11.598 | 16.684 | 6.768 | 7.441 | 11.005 | 11.366 |
| Total debt | 2.667 | 4.540 | 3.232 | 3.630 | 11.517 | 13.825 | 14.845 | 20.755 | 25.383 | 25.057 | 14.881 | 15.530 | 18.715 | 18.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esig Holding ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Baden Lottrup | Management | 0 companies |
| Viggo Esig Andersen | Chairman | 0 companies |
| Tonny Esig Overby | Board of Directors | 0 companies |