| Revenue | DKK 43M | +12% |
| EBITDA | DKK 7,5M | +95% |
| Net profit | DKK 5,4M | +117% |
| Total assets | DKK 34,3M | +4% |
| Equity | DKK 11,3M | +37% |
| Employees | 88 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.764 | 12.825 | 14.732 | 18.661 | 18.093 | 19.303 | 23.734 | 38.569 | 44.862 | 41.359 | 39.878 | 38.536 | 42.971 |
| Staff expenses | -15.119 | -11.847 | -14.133 | -16.214 | -16.551 | -17.566 | -21.182 | -36.386 | -42.530 | -38.953 | -35.487 | -34.716 | -35.508 |
| EBITDA | -1.355 | 978 | 599 | 2.447 | 1.542 | 1.717 | 2.525 | 2.183 | 2.268 | 2.393 | 2.696 | 3.820 | 7.463 |
| Depreciation & amort. | -371 | -103 | -302 | -255 | -408 | -507 | -629 | -652 | -631 | -558 | -571 | -60 | -62 |
| EBIT | -1.726 | 875 | 297 | 2.193 | 1.134 | 1.210 | 1.896 | 1.531 | 1.637 | 1.835 | 2.125 | 3.760 | 7.401 |
| Net financials | 4.223 | 401 | 2.662 | -585 | -659 | -876 | -1.004 | -929 | -835 | -952 | -1.227 | -525 | -527 |
| Profit before tax | 2.497 | 1.271 | 2.959 | 1.608 | 475 | 334 | 892 | 602 | 802 | 884 | 898 | 3.235 | 6.874 |
| Tax | 59 | 266 | -60 | 396 | 111 | 86 | 203 | 150 | 224 | 263 | 296 | 768 | 1.520 |
| Net profit | 2.437 | 1.005 | 3.019 | 1.212 | 363 | 248 | 689 | 453 | 577 | 621 | 602 | 2.468 | 5.354 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.933 | 17.623 | 14.326 | 16.182 | 17.089 | 22.912 | 27.725 | 40.496 | 45.645 | 44.525 | 48.123 | 33.075 | 34.293 |
| Equity | 2.496 | 3.001 | 1.039 | 2.251 | 2.615 | 2.863 | 3.552 | 4.005 | 4.582 | 5.203 | 5.805 | 8.273 | 11.326 |
| Long-term debt | 6.650 | 8.650 | 4.369 | 4.793 | 1.921 | 1.637 | 1.026 | 3.816 | 3.767 | 6.600 | 3.037 | 3.125 | 3.090 |
| Short-term debt | 4.579 | 5.497 | 8.236 | 8.059 | 10.843 | 16.390 | 20.684 | 29.561 | 33.480 | 27.090 | 31.904 | 12.086 | 8.767 |
| Total debt | 11.229 | 14.147 | 12.605 | 12.852 | 12.763 | 18.027 | 21.709 | 33.377 | 37.248 | 33.690 | 34.941 | 15.211 | 11.856 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 1978 | — | — |
MB Management | Management | 2023 | — | — |
FR | Audit | 1978 | — | — |
IP Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBN 24 ApS | Company | 100.0% | 100.0% | 2024 |
PRIMA TAGDÆKNING HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
FBN 14 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Pedersen | Management | 0 companies |
| Michael Bisted Nielsen | Management | 0 companies |
| Flemming Riis Sørensen | Audit | 0 companies |
| Inge Pedersen | Management | 0 companies |
| Martin Bisted Nielsen | Board of Directors | 0 companies |
| Lonnie Kromann Nielsen | Board of Directors | 0 companies |
| Lars Glasow Carlsen | Board of Directors | 0 companies |
| Bernt Klausen | Board of Directors | 0 companies |
| Steffen Klausen | Chairman | 0 companies |
| Benny Christian Jørgensen | Board of Directors | 0 companies |
| Anders Jørgen Hillerup | Chairman | 0 companies |
| Ole Elverdam Borch | Board of Directors | 0 companies |
| Børge Hansen | Board of Directors | 0 companies |
| Thomas Kauffmann Lund | Board of Directors | 0 companies |
| Simon Ahlfeldt Mortensen | Chairman | 0 companies |
| Ole Olsen | Chairman | 0 companies |
| Kurt Peter Nielsen | Board of Directors | 0 companies |
| Svend-Erik Hovmand | Board of Directors | 0 companies |
| Ulla Nielsen | Board of Directors | 0 companies |
| Ole Nørrelund Hansen | Board of Directors | 0 companies |