| Revenue | DKK 19,4M | -6% |
| EBITDA | DKK 19M | +4% |
| Net profit | DKK 7,8M | +24% |
| Total assets | DKK 606,6M | -1% |
| Equity | DKK 202M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.799 | 18.501 | 19.580 | 18.630 | 17.899 | 23.375 | 21.230 | 16.789 | 15.436 | 8.742 | 16.668 | 11.677 | 20.542 | 19.361 |
| Staff expenses | -556 | -935 | -875 | -1.278 | -1.215 | -1.254 | -1.233 | -5 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58.554 | 23.433 | 29.336 | 44.846 | 26.903 | 31.106 | 27.250 | 20.619 | 49.627 | 10.678 | 39.229 | 9.937 | 18.191 | 18.976 |
| Depreciation & amort. | -0 | -0 | -0 | -125 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 58.554 | 23.433 | 29.336 | 44.721 | 26.903 | 31.106 | 27.250 | 20.619 | 49.627 | 10.678 | 39.229 | 9.937 | 18.191 | 18.976 |
| Net financials | -9.822 | -9.444 | -4.302 | -4.745 | -4.563 | -4.439 | -4.407 | -4.448 | -3.717 | -5.871 | 1.892 | -7.919 | -10.107 | -8.991 |
| Profit before tax | 48.732 | 13.989 | 25.033 | 39.976 | 22.340 | 26.667 | 22.844 | 16.171 | 45.909 | 4.807 | 41.122 | 2.018 | 8.083 | 9.985 |
| Tax | 12.183 | 1.902 | 5.839 | 8.967 | 4.915 | 4.892 | 4.748 | 2.725 | 10.100 | 1.058 | 9.047 | 444 | 1.778 | 2.197 |
| Net profit | 36.549 | 12.087 | 19.194 | 31.009 | 17.425 | 21.775 | 18.096 | 13.446 | 35.809 | 3.750 | 32.075 | 1.574 | 6.305 | 7.788 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 395.622 | 404.478 | 433.770 | 468.690 | 487.509 | 520.660 | 543.708 | 522.214 | 580.891 | 554.178 | 586.144 | 610.702 | 610.804 | 606.568 |
| Equity | 36.649 | 48.736 | 67.931 | 98.940 | 116.365 | 138.140 | 156.236 | 144.682 | 180.491 | 154.241 | 186.315 | 187.889 | 194.194 | 201.982 |
| Long-term debt | 666.362 | 331.734 | 335.709 | 334.539 | 337.135 | 370.491 | 371.942 | 371.074 | 395.499 | 347.583 | 337.092 | 351.964 | 349.176 | 346.035 |
| Short-term debt | 14.227 | 12.295 | 15.827 | 14.640 | 10.912 | 12.029 | 15.531 | 6.459 | 4.901 | 16.375 | 21.921 | 29.642 | 26.206 | 16.813 |
| Total debt | 347.408 | 344.029 | 351.536 | 349.179 | 348.047 | 382.521 | 387.473 | 377.533 | 400.400 | 363.958 | 359.014 | 381.606 | 375.382 | 362.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2011 | — | — |
PJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JACOBSEN GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Egholm Jacobsen | Management | 0 companies |
| Peter Juul | Management | 0 companies |