| Revenue | DKK 15,5M | -7% |
| EBITDA | DKK 20,3M | -5% |
| Net profit | DKK 8,6M | +112% |
| Total assets | DKK 517,3M | +6% |
| Equity | DKK 103,5M | +9% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53.346 | 55.574 | 51.267 | 48.544 | 48.583 | 43.575 | 22.159 | 18.987 | 15.641 | 15.282 | 16.227 | 17.160 | 16.705 | 15.506 |
| Staff expenses | -22.243 | -23.188 | -27.531 | -23.778 | -23.158 | -21.363 | -3.232 | -3.302 | -2.558 | -2.574 | -2.180 | -1.977 | -3.005 | -2.809 |
| EBITDA | 29.993 | 25.448 | 15.045 | 20.248 | -16.475 | 12.250 | 17.155 | -62.444 | -1.973 | -44.686 | 55.771 | -3.602 | 21.402 | 20.313 |
| Depreciation & amort. | -3.815 | -3.700 | -3.509 | -2.889 | -2.928 | -2.996 | -132 | -124 | -101 | -99 | -35 | -62 | -71 | -137 |
| EBIT | 26.178 | 21.748 | 11.536 | 17.359 | -19.403 | 9.254 | 17.023 | -62.568 | -2.074 | -44.785 | 55.736 | -3.664 | 21.331 | 20.176 |
| Net financials | -27.264 | -22.677 | -24.217 | -125.775 | -28.366 | -29.334 | -16.972 | -17.014 | -17.091 | -16.854 | 10.222 | -29.599 | -17.257 | -11.531 |
| Profit before tax | -1.086 | -929 | -12.681 | -108.416 | -43.801 | -20.080 | 51 | -79.582 | -19.165 | -61.639 | 65.958 | -33.263 | 4.074 | 8.645 |
| Tax | 1.316 | -6.727 | -1.904 | -615 | -10.019 | -4.588 | 118 | 16.353 | -1.619 | -13.411 | 1.814 | -1.864 | -0 | -0 |
| Net profit | -2.402 | 5.798 | -10.777 | -107.801 | -33.782 | -15.492 | -6.210 | -96.259 | -17.546 | -48.228 | 64.144 | -31.399 | 4.074 | 8.645 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 852.435 | 856.062 | 837.972 | 778.632 | 748.571 | 720.726 | 704.760 | 520.364 | 489.342 | 436.174 | 486.191 | 471.501 | 489.523 | 517.260 |
| Equity | 127.811 | 133.609 | 122.832 | -103.776 | -154.396 | 21.053 | 15.787 | -116.090 | -41.070 | -21.970 | 42.174 | 90.775 | 94.849 | 103.494 |
| Long-term debt | 475.856 | 462.158 | 461.310 | 584.676 | 625.409 | 581.753 | 544.344 | 567.376 | 457.599 | 338.378 | 411.753 | 337.302 | 337.235 | 346.907 |
| Short-term debt | 184.694 | 202.671 | 197.731 | 243.554 | 269.784 | 111.535 | 88.895 | 49.753 | 54.842 | 113.770 | 24.758 | 43.424 | 57.439 | 66.859 |
| Total debt | 660.550 | 664.829 | 659.041 | 828.230 | 895.193 | 693.288 | 633.239 | 617.129 | 512.441 | 452.148 | 436.511 | 380.726 | 394.674 | 413.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Management | Management | 1985 | — | — |
MD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bangs Gård Holding ApS | Company | 100.0% | 100.0% | 2022 |
MD Holding 2 ApS | Company | 50.0% | 50.0% | 2016 |
A/S EIVIND DAM JENSEN | Company | 100.0% | 100.0% | 1998 |
MD Holding 1 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Dam Jensen | Management | 0 companies |
| Mads Dam Jensen | Management | 0 companies |
| Arne Kartin Olsen | Board of Directors | 0 companies |
| Anders Horsbøl | Board of Directors | 0 companies |
| Søren Hampen Kristensen | Board of Directors | 0 companies |
| Egon Klitgaard | Board of Directors | 0 companies |
| Flemming Kühl | Board of Directors | 0 companies |
| Mia Dam Karkov | Board of Directors | 0 companies |
| Anne Grethe Høeberg | Board of Directors | 0 companies |
| Sam Baroudy | Board of Directors | 0 companies |
| Jan Rasmussen | Chairman | 0 companies |
| Martin Lund Fogt Sohn | Board of Directors | 0 companies |
| Trine Mors Larsen | Board of Directors | 0 companies |
| Bo Ascanius | Chairman | 0 companies |
| Lars-Erik Mors Larsen | Chairman | 0 companies |