| Revenue | DKK 8,2M | +3% |
| EBITDA | DKK 2M | -2% |
| Net profit | DKK 1M | -8% |
| Total assets | DKK 3,9M | -17% |
| Equity | DKK 926K | -35% |
| Employees | 13 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 8.067 | 7.243 | 7.940 | 7.966 | 8.183 |
| Staff expenses | -4.899 | -5.585 | -5.973 | -5.874 | -6.081 |
| EBITDA | 3.167 | 1.658 | 1.967 | 2.092 | 2.040 |
| Depreciation & amort. | -165 | -516 | -703 | -675 | -743 |
| EBIT | 3.003 | 1.142 | 1.264 | 1.417 | 1.298 |
| Net financials | -15 | -24 | -19 | -7 | -4 |
| Profit before tax | 2.988 | 1.118 | 1.246 | 1.410 | 1.294 |
| Tax | 657 | 238 | 268 | 306 | 280 |
| Net profit | 2.331 | 880 | 978 | 1.104 | 1.013 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 4.095 | 4.323 | 4.186 | 4.701 | 3.882 |
| Equity | 1.621 | 1.162 | 917 | 1.424 | 926 |
| Long-term debt | 0 | 902 | 669 | 426 | 174 |
| Short-term debt | 2.441 | 2.201 | 2.579 | 2.849 | 2.782 |
| Total debt | 2.441 | 3.103 | 3.248 | 3.275 | 2.956 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MJ Management | Management | 2016 |
HS Management | Management | 2011 |
| Former (3) | ||
JD Management | Management | 2005 – 2011 |
MN Management | Management | 2011 – 2011 |
LB Management | Management | 1998 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2005 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 1998 – 2005 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 1998 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2016 | |
| Company | 20–24.99% | 0% | 2016 | |
| Company | 20–24.99% | 0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Douglas Perkins | Management | 0 companies |
| Merete Jensen Schmidt | Management | 0 companies |
| Henrik Skovbjerg | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Louis Bjørn Nielsen | Management | 0 companies |
| Douglas John David Perkins | Chairman | 0 companies |
| Juliette Mary Perkins | Board of Directors | 0 companies |
| Flemming Høgdahl Jensen | Chairman | 0 companies |
| Timothy James Moyles | Board of Directors | 0 companies |
| Søren Kock | Board of Directors | 0 companies |
| Mary Lesley Perkins | Board of Directors | 0 companies |
| Susanne Ditlev Severinsen | Board of Directors | 0 companies |