| Revenue | DKK 78,5M | -5% |
| EBITDA | DKK 12,1M | -7% |
| Net profit | DKK 6,5M | -3% |
| Total assets | DKK 70,1M | +11% |
| Equity | DKK 27,1M | +31% |
| Employees | 107 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42.534 | 38.587 | 16.142 | 32.596 | 35.359 | 29.379 | 37.230 | 55.864 | 70.171 | 61.062 | 55.275 | 73.695 | 82.897 | 78.488 |
| Staff expenses | -36.072 | -36.477 | -18.144 | -34.869 | -32.407 | -28.389 | -29.869 | -43.861 | -52.204 | -51.203 | -57.690 | -69.449 | -69.975 | -66.423 |
| EBITDA | 6.462 | 2.110 | -2.001 | -2.273 | 2.952 | 990 | 7.361 | 12.003 | 17.967 | 9.859 | -2.415 | 4.215 | 12.923 | 12.065 |
| Depreciation & amort. | -3.040 | -2.486 | -1.081 | -1.924 | -1.825 | -1.759 | -1.630 | -2.497 | -3.124 | -3.373 | -3.797 | -4.298 | -3.447 | -3.823 |
| EBIT | 3.423 | -376 | -3.082 | -4.197 | 1.127 | -769 | 5.731 | 9.506 | 14.843 | 6.487 | -6.212 | -83 | 9.476 | 8.242 |
| Net financials | -471 | -122 | -248 | -565 | -295 | -281 | -352 | -490 | -414 | -522 | -900 | -1.489 | -1.392 | 28 |
| Profit before tax | 2.951 | -498 | -3.330 | -4.762 | 833 | -1.050 | 5.379 | 9.016 | 14.429 | 5.964 | -7.112 | -1.572 | 8.084 | 8.270 |
| Tax | 726 | -397 | -824 | -1.085 | 137 | -226 | 1.170 | 2.011 | 3.178 | 1.282 | -1.601 | -282 | 1.417 | 1.819 |
| Net profit | 2.225 | -101 | -2.506 | -3.676 | 696 | -823 | 4.209 | 7.005 | 11.251 | 4.682 | -5.510 | -1.290 | 6.666 | 6.451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.485 | 25.173 | 29.227 | 22.606 | 32.861 | 22.442 | 47.071 | 68.105 | 88.681 | 82.690 | 77.061 | 82.929 | 63.131 | 70.080 |
| Equity | 16.810 | 14.899 | 6.393 | 5.717 | 6.413 | 5.590 | 9.798 | 16.803 | 24.054 | 23.736 | 15.226 | 13.936 | 20.602 | 27.053 |
| Long-term debt | 0 | 0 | 4.430 | 3.245 | 2.060 | 1.732 | 3.772 | 5.796 | 8.187 | 8.583 | 7.399 | 6.081 | 8.156 | 7.850 |
| Short-term debt | 11.246 | 8.352 | 16.390 | 12.049 | 23.211 | 14.097 | 31.738 | 43.442 | 53.991 | 48.386 | 53.846 | 61.238 | 31.861 | 31.891 |
| Total debt | 11.246 | 8.352 | 20.821 | 15.294 | 25.270 | 15.829 | 35.511 | 49.239 | 62.178 | 56.969 | 61.246 | 67.319 | 40.017 | 39.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2008 | — | — |
AP Management | Management | 2008 | — | — |
FB Management | Management | 2008 | — | — |
IA Founder | Founder | 2008 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOGENS JENSEN HØJBY ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Larsen | Management | 0 companies |
| Allan Peter Wessman | Management | 0 companies |
| Finn Baumann Petersen | Management | 0 companies |
| Ib Anker Andersen | Founder | 0 companies |
| Morten Blichert Hansen | Chief Executive Officer | 0 companies |
| Knud Ole Kirstein Sørensen | Board of Directors | 0 companies |
| Lars Stenholt Lorentzen | Board of Directors | 0 companies |
| Laurs Erik Busch Stephansen | Board of Directors | 0 companies |
| Mogens Palle Jensen | Chairman | 0 companies |
| Stig Anker Andersen | Board of Directors | 0 companies |
| Karin Anker Andersen | Board of Directors | 0 companies |
| Steen Christiansen | Board of Directors | 0 companies |
| Jakob Sønder Larsen | Board of Directors | 0 companies |
| Ester Toft | Board of Directors | 0 companies |
| Willy Lisby | Board of Directors | 0 companies |