| Revenue | DKK 2,3M | -48% |
| EBITDA | DKK 1,1M | +401% |
| Net profit | DKK 849K | +961% |
| Total assets | DKK 1,7M | -46% |
| Equity | DKK 1,4M | +146% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.753 | 6.905 | 6.072 | 4.916 | 5.299 | 4.335 | 2.267 |
| Staff expenses | -5.104 | -5.662 | -5.426 | -4.535 | -4.472 | -4.112 | -1.149 |
| EBITDA | 649 | 1.243 | 646 | 380 | 826 | 223 | 1.117 |
| Depreciation & amort. | 243 | 175 | 262 | 201 | 76 | -64 | -0 |
| EBIT | 406 | 1.067 | 384 | 179 | 750 | 159 | 1.117 |
| Net financials | -64 | -57 | -33 | -76 | -79 | -44 | -18 |
| Profit before tax | 342 | 1.010 | 350 | 103 | 671 | 115 | 1.100 |
| Tax | 98 | 268 | 101 | 43 | 158 | 35 | 251 |
| Net profit | 244 | 743 | 249 | 59 | 514 | 80 | 849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.942 | 2.901 | 3.543 | 2.929 | 2.786 | 3.089 | 1.673 |
| Equity | 744 | 1.243 | 749 | 559 | 1.014 | 580 | 1.429 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.198 | 1.658 | 2.794 | 2.370 | 1.773 | 2.509 | 245 |
| Total debt | 3.198 | 1.658 | 2.794 | 2.370 | 1.773 | 2.509 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1978 | — | — |
TK Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIEBRO ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mellergaard | Management | 0 companies |
| Tage Kragbak | Unofficial title | 0 companies |
| Bo Mølgaard Otte | Chairman | 0 companies |
| Sonja Mellergaard | Chairman | 0 companies |
| Anders Hjulmand | Chairman | 0 companies |
| Georg Nico Vilsen | Board of Directors | 0 companies |
| Frede Damgaard Nielsen | Board of Directors | 0 companies |
| Jesper Sand Mellergaard | Board of Directors | 0 companies |