| Revenue | DKK 65,1M | +2% |
| EBITDA | DKK 14,4M | +11% |
| Net profit | DKK 8,9M | +20% |
| Total assets | DKK 78,4M | -2% |
| Equity | DKK 30,6M | -3% |
| Employees | 80 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.669 | 29.180 | 33.748 | 40.678 | 46.288 | 53.113 | 55.105 | 51.783 | 47.324 | 61.110 | 58.850 | 55.196 | 63.858 | 65.063 |
| Staff expenses | -16.365 | -18.575 | -21.651 | -25.322 | -25.875 | -29.575 | -36.030 | -38.041 | -36.084 | -40.158 | -44.382 | -48.802 | -50.936 | -50.660 |
| EBITDA | 11.304 | 10.606 | 12.097 | 15.356 | 20.413 | 23.538 | 19.018 | 13.736 | 11.241 | 20.952 | 14.467 | 6.394 | 12.922 | 14.403 |
| Depreciation & amort. | -261 | -399 | -405 | -411 | -195 | -284 | -553 | -698 | -950 | -942 | -1.129 | -1.201 | -1.343 | -1.019 |
| EBIT | 11.043 | 10.207 | 11.691 | 14.946 | 20.218 | 23.254 | 18.465 | 13.037 | 10.291 | 20.010 | 13.338 | 5.193 | 11.578 | 13.384 |
| Net financials | -339 | -243 | -225 | -209 | -231 | -215 | 163 | -171 | -484 | 148 | -506 | -2.385 | -2.052 | -1.928 |
| Profit before tax | 10.704 | 9.963 | 11.467 | 14.737 | 19.987 | 23.039 | 18.628 | 12.867 | 9.807 | 20.158 | 12.832 | 2.808 | 9.526 | 11.456 |
| Tax | 2.707 | 2.511 | 2.889 | 3.549 | 4.459 | 5.151 | 4.128 | 2.858 | 2.171 | 4.365 | 2.857 | 760 | 2.112 | 2.535 |
| Net profit | 7.998 | 7.452 | 8.578 | 11.188 | 15.529 | 17.888 | 14.500 | 10.008 | 7.636 | 15.793 | 9.975 | 2.048 | 7.415 | 8.921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.374 | 28.280 | 31.950 | 34.554 | 38.816 | 53.456 | 63.702 | 58.964 | 43.272 | 55.204 | 88.478 | 95.090 | 79.847 | 78.392 |
| Equity | 15.838 | 13.338 | 16.916 | 21.104 | 25.419 | 30.307 | 31.807 | 28.815 | 23.451 | 27.245 | 22.220 | 24.268 | 31.685 | 30.593 |
| Long-term debt | 2.051 | 1.885 | 1.717 | 1.544 | 0 | 0 | 0 | 1.190 | 3.006 | 2.303 | 2.420 | 12.368 | 12.442 | 2.532 |
| Short-term debt | 10.734 | 12.388 | 12.652 | 11.288 | 13.247 | 23.149 | 31.895 | 28.731 | 16.693 | 25.484 | 63.103 | 57.796 | 35.400 | 45.018 |
| Total debt | 12.786 | 14.273 | 14.368 | 12.831 | 13.247 | 23.149 | 31.895 | 29.921 | 19.699 | 27.787 | 65.523 | 70.165 | 47.842 | 47.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Audit | Audit | 1985 | — | — |
AV Management | Management | 1985 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Combat Holding ApS | Company | 100.0% | 100.0% | 2025 |
FEPRO ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Vogt-Nielsen | Audit | 0 companies |
| Axel Verner Eisby | Management | 0 companies |
| Michael Behrens | Chief Executive Officer | 0 companies |
| Ove Vestergaard | Chairman | 0 companies |
| Cornelis Anthonie Kuypers | Chairman | 0 companies |
| Grethe Ransby Eisby | Board of Directors | 0 companies |
| Lars Walter Høeg | Board of Directors | 0 companies |
| Torben Borg | Board of Directors | 0 companies |
| Frank Eisby | Board of Directors | 0 companies |
| Pernille Wichmann | Board of Directors | 0 companies |
| Lars Brunhøj Thomasen | Board of Directors | 0 companies |
| Kim Bredgaard | Board of Directors | 0 companies |
| Ralf Astrup | Chairman | 0 companies |
| Michael Prasanjit Baruah | Board of Directors | 0 companies |
| Jens Sørensen Kiib | Board of Directors | 0 companies |
| Jan Eisby | Board of Directors | 0 companies |
| Morten Raben Eisby | Board of Directors | 0 companies |
| Paul Enevold Jørgensen | Chairman | 0 companies |
| Ole Tandrup | Chairman | 0 companies |
| Jens-Ove Mortensen | Board of Directors | 0 companies |