| Revenue | DKK 2,3M | +3% |
| EBITDA | DKK 472K | +17% |
| Net profit | DKK 248K | +4% |
| Total assets | DKK 6,4M | -5% |
| Equity | DKK 5M | -5% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.052 | 5.956 | 5.264 | 2.939 | 2.469 | 2.186 | 2.261 |
| Staff expenses | -4.468 | -4.063 | -4.996 | -1.252 | -1.640 | -1.784 | -1.789 |
| EBITDA | -416 | 1.893 | 268 | 1.687 | 829 | 403 | 472 |
| Depreciation & amort. | 272 | -116 | -125 | -12 | -9 | -95 | -154 |
| EBIT | -688 | 1.777 | 143 | 1.675 | 821 | 308 | 318 |
| Net financials | 21 | 8 | -12 | -856 | 626 | -0 | -0 |
| Profit before tax | -667 | 1.785 | 132 | 819 | 1.446 | 308 | 318 |
| Tax | -166 | 445 | 59 | 410 | 190 | 69 | 70 |
| Net profit | -501 | 1.339 | 73 | 410 | 1.256 | 239 | 248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.837 | 6.811 | 6.523 | 6.270 | 7.737 | 6.698 | 6.389 |
| Equity | 2.924 | 4.264 | 4.337 | 4.746 | 6.003 | 5.242 | 4.990 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.913 | 2.548 | 2.187 | 1.524 | 1.735 | 1.442 | 1.377 |
| Total debt | 1.913 | 2.548 | 2.187 | 1.524 | 1.735 | 1.442 | 1.377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 1986 | — | — |
MK Unofficial title | Unofficial title | 1986 | — | — |
| Audit | 1986 | — | — | |
NC Management | Management | 1993 | — | — |
OS Unofficial title | Unofficial title | 1986 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
BC Management | Management | 1986 | — | — |
NP Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 1986 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
EB | Board of Directors | 2011 | — | — |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1986 | — | — | |
| Deputy Chairman | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.B. JOHANSEN ApS | Company | 25.0% | 25.0% | 2005 |
P. S. Madsen A/S | Company | 66.7% | 66.7% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nyrop-Larsen | Management | 0 companies |
| Mogens Kurt Jensen | Unofficial title | 0 companies |
| Statsaut. revisor Søren Stampe | Audit | 0 companies |
| Niels Christian Westergaard Bork | Management | 0 companies |
| Ole Skov Jensen | Unofficial title | 0 companies |
| Poul Skytte Madsen | Chief Executive Officer | 0 companies |
| Benny Christensen | Management | 0 companies |
| Niels Poul Pedersen | Management | 0 companies |
| Niels Arnth-Jensen | Deputy Chairman | 0 companies |
| Niels Gade | Chairman | 0 companies |
| Claus Nordvang Kristiansen | Chairman | 0 companies |
| Sven Kjøller | Board of Directors | 0 companies |
| Povl Oluf Glenstrup Pedersen | Chairman | 0 companies |
| Anders Amstrup Bjerring | Board of Directors | 0 companies |
| Jan Valberg Pedersen | Board of Directors | 0 companies |
| Egon Bo | Board of Directors | 0 companies |
| Kai Hans Jensen | Board of Directors | 0 companies |
| Bo Foss Vilstrup | Board of Directors | 0 companies |
| Gitte Holst Madsen | Chairman | 0 companies |
| Ulrich Schneider | Board of Directors | 0 companies |
| Anders Davidsen | Board of Directors | 0 companies |
| Niels Birger Johansen | Board of Directors | 0 companies |
| Frank Petersen | Chairman | 0 companies |
| Aksel Petersen | Board of Directors | 0 companies |
| Peder Vilhelm Ottesen | Deputy Chairman | 0 companies |