| Revenue | DKK 2,9M | +19% |
| EBITDA | DKK 307K | +446% |
| Net profit | DKK 174K | +169% |
| Total assets | DKK 577K | +2% |
| Equity | DKK -213K | +45% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.976 | 3.652 | 3.566 | 4.049 | 3.400 | 2.700 | 2.407 | 2.865 |
| Staff expenses | -3.396 | -3.418 | -3.628 | -3.834 | -3.396 | -2.815 | -2.496 | -2.558 |
| EBITDA | 580 | 234 | -63 | 215 | 4 | -115 | -89 | 307 |
| Depreciation & amort. | -378 | -286 | -281 | -108 | -151 | -145 | -107 | -95 |
| EBIT | 202 | -52 | -343 | 107 | -147 | -261 | -196 | 212 |
| Net financials | -42 | -20 | -23 | -52 | -56 | -193 | -55 | -38 |
| Profit before tax | 160 | -71 | -367 | 56 | -203 | -454 | -251 | 174 |
| Tax | 43 | -21 | -79 | 17 | 39 | -0 | -0 | -0 |
| Net profit | 117 | -50 | -288 | 38 | -242 | -454 | -251 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.613 | 1.443 | 1.358 | 1.566 | 1.566 | 1.105 | 563 | 577 |
| Equity | 478 | 428 | 140 | 179 | -64 | -135 | -387 | -213 |
| Long-term debt | 74 | -22 | 60 | 102 | 40 | 51 | 35 | 0 |
| Short-term debt | 1.002 | 993 | 1.218 | 1.284 | 1.590 | 1.241 | 950 | 789 |
| Total debt | 1.076 | 993 | 1.218 | 1.387 | 1.630 | 1.241 | 950 | 789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2017 | — | — |
MS Management | Management | 2017 | — | — |
MK Management | Management | 2008 | — | — |
PJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mette Kodbøl Holding ApS | Company | 20.0% | 20.0% | 2017 |
SKAARUP PEDERSEN HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
PM HOLDING ESBJERG ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Kodbøl Jensen | Management | 0 companies |
| Michael Skaarup Pedersen | Management | 0 companies |
| Marcus Keld Jensen | Management | 0 companies |
| Peter Jensen | Management | 0 companies |