| Revenue | DKK 7,6M | +1% |
| EBITDA | DKK 2,8M | -14% |
| Net profit | DKK 1,5M | -19% |
| Total assets | DKK 4,3M | -26% |
| Equity | DKK 1,3M | -23% |
| Employees | 19 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 6.917 | 6.224 | 7.210 | 7.563 | 7.635 |
| Staff expenses | -3.768 | -4.152 | -4.187 | -4.267 | -4.804 |
| EBITDA | 3.149 | 2.072 | 3.024 | 3.296 | 2.831 |
| Depreciation & amort. | -55 | -11 | -829 | -881 | -890 |
| EBIT | 3.094 | 2.061 | 2.195 | 2.415 | 1.942 |
| Net financials | -17 | -7 | -72 | -73 | -50 |
| Profit before tax | 3.077 | 2.054 | 2.122 | 2.341 | 1.891 |
| Tax | 677 | 452 | 467 | 515 | 416 |
| Net profit | 2.400 | 1.602 | 1.655 | 1.826 | 1.475 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 3.748 | 5.945 | 6.328 | 5.794 | 4.283 |
| Equity | 1.652 | 1.277 | 1.184 | 1.743 | 1.342 |
| Long-term debt | 0 | 0 | 1.857 | 1.110 | 324 |
| Short-term debt | 2.079 | 4.637 | 3.288 | 2.941 | 2.617 |
| Total debt | 2.079 | 4.637 | 5.144 | 4.051 | 2.941 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AK Management | Management | 2026 |
KD Management | Management | 2013 |
| Former (4) | ||
MN Management | Management | 2011 – 2013 |
SP Management | Management | 2013 – 2026 |
LB Management | Management | 1998 – 2005 |
JD Management | Management | 2005 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2005 – 2008 | |
| Chairman | 1998 – 2005 | |
| Chairman | 2005 – 2008 | |
| 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% | 2013 | |
| Company | 20–24.99% | 0% | 2026 | |
| Company | 20–24.99% | 0% | 2013 | |
| Company | 20–24.99% | 0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nygaard | Management | 0 companies |
| Sebastian Parada Prego Hansen | Management | 0 companies |
| Anders Krohn | Management | 0 companies |
| Louis Bjørn Nielsen | Management | 0 companies |
| John Douglas Perkins | Management | 0 companies |
| Kasper Dueholm Nørgaard | Management | 0 companies |
| Timothy James Moyles | Board of Directors | 0 companies |
| Flemming Høgdahl Jensen | Chairman | 0 companies |
| Douglas John David Perkins | Chairman | 0 companies |
| Søren Kock | Board of Directors | 0 companies |
| Juliette Mary Perkins | Board of Directors | 0 companies |
| Mary Lesley Perkins | Board of Directors | 0 companies |
| Susanne Ditlev Severinsen | Board of Directors | 0 companies |