| Revenue | DKK 15,6M | -17% |
| EBITDA | DKK 10M | -19% |
| Net profit | DKK 3,4M | -37% |
| Total assets | DKK 399,7M | -1% |
| Equity | DKK 170,6M | +1% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.374 | 17.171 | 17.373 | 17.520 | 27.998 | 19.609 | 17.067 | 18.669 | 15.556 |
| Staff expenses | -4.451 | -6.367 | -5.914 | -6.381 | -11.293 | -5.133 | -5.384 | -6.592 | -5.565 |
| EBITDA | 11.923 | 10.804 | 25.179 | 14.042 | 125.888 | 33.032 | 11.683 | 12.362 | 9.991 |
| Depreciation & amort. | -548 | -649 | -612 | -603 | -752 | -231 | -187 | 143 | -188 |
| EBIT | 11.375 | 10.155 | 24.567 | 13.439 | 125.136 | 32.800 | 11.496 | 12.219 | 9.802 |
| Net financials | -7.122 | -6.177 | -5.905 | -5.608 | -6.539 | 53 | -4.027 | -5.601 | -8.278 |
| Profit before tax | 4.252 | 3.978 | 18.662 | 7.831 | 118.597 | 32.853 | 7.469 | 7.033 | 4.488 |
| Tax | -0 | -0 | -0 | -0 | 26.130 | 7.215 | 1.668 | 1.542 | 1.050 |
| Net profit | 4.252 | 3.978 | 18.662 | 7.831 | 92.467 | 25.638 | 5.800 | 5.491 | 3.438 |
| Item | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245.758 | 245.911 | 263.792 | 268.557 | 415.777 | 416.917 | 422.401 | 405.385 | 399.696 |
| Equity | 20.025 | 25.521 | 45.353 | 51.239 | 141.492 | 168.108 | 176.339 | 169.418 | 170.649 |
| Long-term debt | 163.458 | 158.923 | 155.759 | 154.452 | 171.682 | 145.951 | 171.622 | 166.521 | 160.859 |
| Short-term debt | 62.276 | 61.467 | 62.679 | 62.867 | 64.045 | 61.030 | 33.197 | 31.077 | 30.201 |
| Total debt | 225.733 | 220.390 | 218.438 | 217.319 | 235.727 | 206.981 | 204.819 | 197.598 | 191.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.V. JOHANSEN HOLDING A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bøche Sørensen | Chief Executive Officer | 0 companies |
| Karsten Blume Schmidt | Management | 0 companies |
| Finn Boel Pedersen | Board of Directors | 0 companies |
| Claus Vilfred Johansen Eland | Board of Directors | 0 companies |
| Allan Johansen | Board of Directors | 0 companies |
| Paul Vilfred Johansen | Chairman | 0 companies |