| Revenue | DKK 5,2M | +3% |
| EBITDA | DKK 3,9M | +6% |
| Net profit | DKK 1,6M | +8% |
| Total assets | DKK 111M | +0% |
| Equity | DKK 43,6M | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.904 | 2.274 | 3.398 | 2.729 | 2.165 | 3.074 | 14.237 | 10.621 | 6.417 | 6.957 | 17.998 | 4.151 | 5.068 | 5.227 |
| Staff expenses | -282 | -1 | -32 | -99 | -362 | -450 | -566 | -813 | -1.151 | -1.361 | -1.270 | -1.153 | -1.389 | -1.324 |
| EBITDA | 1.622 | 2.273 | 3.366 | 2.630 | 1.803 | 2.624 | 13.671 | 9.808 | 5.266 | 5.596 | 16.728 | 2.998 | 3.679 | 3.903 |
| Depreciation & amort. | -0 | -0 | -16 | -114 | -134 | -89 | -704 | -32 | -39 | -62 | -29 | -0 | -0 | -4 |
| EBIT | 1.622 | 2.273 | 3.350 | 2.516 | 1.669 | 2.535 | 12.967 | 9.776 | 5.228 | 5.534 | 16.698 | 2.998 | 3.679 | 3.900 |
| Net financials | -939 | -1.228 | -1.169 | -1.446 | -931 | -969 | -979 | -1.612 | -1.011 | -1.052 | -1.028 | -1.203 | -2.023 | -1.876 |
| Profit before tax | 227 | 1.288 | 2.189 | 894 | 1.146 | 1.565 | 11.987 | 8.164 | 4.217 | 4.481 | 15.670 | 1.795 | 1.756 | 2.024 |
| Tax | 117 | 199 | 555 | 91 | -90 | 303 | 2.586 | 1.839 | 891 | 930 | 3.463 | 327 | 311 | 469 |
| Net profit | 110 | 1.089 | 1.633 | 803 | 1.236 | 1.262 | 9.402 | 6.325 | 3.326 | 3.551 | 12.206 | 1.469 | 1.444 | 1.555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.305 | 56.902 | 59.528 | 60.188 | 60.022 | 63.590 | 74.697 | 80.847 | 91.258 | 97.072 | 110.317 | 110.474 | 110.563 | 110.958 |
| Equity | 13.607 | 14.696 | 16.003 | 16.806 | 18.042 | 19.277 | 13.679 | 20.003 | 23.329 | 26.880 | 39.087 | 40.555 | 41.999 | 43.555 |
| Long-term debt | 28.897 | 32.887 | 31.423 | 36.513 | 34.823 | 33.635 | 32.371 | 47.221 | 50.796 | 52.710 | 50.323 | 49.198 | 48.229 | 47.019 |
| Short-term debt | 3.212 | 5.740 | 8.086 | 2.975 | 3.522 | 6.922 | 22.562 | 6.044 | 9.018 | 8.846 | 9.259 | 9.180 | 8.815 | 8.801 |
| Total debt | 32.109 | 38.627 | 39.509 | 39.488 | 38.345 | 40.557 | 54.933 | 53.265 | 59.814 | 61.556 | 59.582 | 58.377 | 57.044 | 55.820 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 1982 | — | — |
PG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BPVP Invest A/S | Company | 100.0% | 100.0% | 2019 |
CASUS HOLDING A/S | Company | 50.0% | 50.0% | 2018 |
VTH HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
IBSEN JENSEN HOLDING ApS | Company | 100.0% | 100.0% | 1982 |
PTH HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ibsen Jensen | Management | 0 companies |
| Peter Gejel Andersen | Management | 0 companies |
| Poul Theilgaard | Board of Directors | 0 companies |
| Søren Theilgaard Hansen | Board of Directors | 0 companies |
| Viggo Thejlgaard Hansen | Chairman | 0 companies |