| Revenue | DKK 5,1M | -42% |
| EBITDA | DKK 1,1M | -74% |
| Net profit | DKK 1,2M | -46% |
| Total assets | DKK 14,6M | -1% |
| Equity | DKK 6,3M | +23% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.179 | 1.751 | 1.637 | 2.051 | 2.499 | 4.140 | 3.281 | 4.389 | 5.064 | 6.294 | 7.670 | 9.015 | 8.809 | 5.133 |
| Staff expenses | -2.488 | -2.398 | -1.472 | -1.930 | -2.141 | -1.975 | -2.070 | -2.220 | -2.453 | -3.542 | -4.109 | -3.975 | -4.474 | -4.010 |
| EBITDA | 691 | -647 | 165 | 121 | 358 | 2.165 | 1.211 | 2.169 | 2.611 | 2.752 | 3.562 | 5.041 | 4.335 | 1.123 |
| Depreciation & amort. | 367 | -360 | -353 | -349 | -369 | -342 | -66 | -43 | -38 | -313 | -513 | -796 | -818 | -559 |
| EBIT | 324 | -1.008 | -188 | -228 | -11 | 1.823 | 1.145 | 2.126 | 2.573 | 2.438 | 3.049 | 4.245 | 3.518 | 565 |
| Net financials | 136 | 113 | 96 | 89 | 213 | 226 | -45 | 338 | 123 | 16 | -45 | -288 | -465 | 820 |
| Profit before tax | 461 | -895 | -92 | -139 | 201 | 2.049 | 1.100 | 2.464 | 2.696 | 2.454 | 3.004 | 3.957 | 3.053 | 1.384 |
| Tax | 118 | -220 | -21 | -32 | 36 | 456 | 246 | 440 | 577 | 515 | 639 | 1.299 | 909 | 218 |
| Net profit | 343 | -675 | -71 | -107 | 166 | 1.593 | 854 | 2.024 | 2.119 | 1.939 | 2.365 | 2.658 | 2.144 | 1.166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.332 | 10.708 | 10.670 | 11.141 | 11.515 | 14.677 | 11.923 | 14.879 | 15.110 | 13.641 | 15.654 | 15.376 | 14.759 | 14.559 |
| Equity | 10.252 | 9.577 | 9.505 | 9.399 | 9.564 | 11.157 | 5.011 | 6.035 | 8.154 | 3.994 | 4.109 | 4.100 | 5.132 | 6.298 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219 | 2.398 | 3.199 | 3.379 | 3.291 | 3.007 |
| Short-term debt | 1.080 | 1.131 | 1.165 | 1.742 | 1.951 | 3.520 | 6.912 | 8.844 | 6.737 | 7.249 | 8.346 | 7.898 | 6.336 | 5.254 |
| Total debt | 1.080 | 1.131 | 1.165 | 1.742 | 1.951 | 3.520 | 6.912 | 8.844 | 6.956 | 9.647 | 11.545 | 11.277 | 9.627 | 8.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1979 | — | — | |
MP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
R Audit | Audit | 1979 | — | — |
LK Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eiro Holding ApS | Company | 33.3% | 33.3% | 2021 |
MRWM Holding ApS | Company | 33.3% | 33.3% | 2021 |
PLAMBECK HOLDING A/S | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet C.E. Askgaard Olesen | Audit | 0 companies |
| Mads Plambeck | Chief Executive Officer | 0 companies |
| Eilif Bjørn Kjær Grønborg Rosenkilde | Chief Executive Officer | 0 companies |
| RevisorCentret | Audit | 0 companies |
| Lars Kirk Svenstrup | Management | 0 companies |
| Peter Køhler Ryaa | Board of Directors | 0 companies |
| Henrik Hansted Jensen | Board of Directors | 0 companies |
| Michael Demant | Board of Directors | 0 companies |
| Peter Vium | Board of Directors | 0 companies |
| Kenneth Douglas Plummer | Chairman | 0 companies |
| Marianne Plambeck | Board of Directors | 0 companies |
| Johnni Bent Plambeck Hansen | Chairman | 0 companies |
| Peder Bjorholm | Board of Directors | 0 companies |
| Ib Svenstrup | Board of Directors | 0 companies |
| Vidar Illum | Board of Directors | 0 companies |
| Yvonne Tenna Plambeck | Board of Directors | 0 companies |