| Revenue | DKK 5,7M | -9% |
| EBITDA | DKK 768K | -45% |
| Net profit | DKK 311K | -64% |
| Total assets | DKK 2,3M | -9% |
| Equity | DKK 534K | -8% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.698 | 4.060 | 3.719 | — | 4.620 | 5.178 | 5.113 | 5.391 | 5.754 | 6.797 | 6.469 | 6.319 | 5.728 |
| Staff expenses | -1.807 | -2.224 | -2.504 | -3.738 | -3.523 | -4.257 | -4.249 | -4.514 | -4.184 | -5.193 | -5.277 | -4.920 | -4.961 |
| EBITDA | 891 | 1.836 | 1.215 | 801 | 1.097 | 920 | 864 | 877 | 1.571 | 1.604 | 1.191 | 1.398 | 768 |
| Depreciation & amort. | 103 | 97 | -33 | -379 | -381 | -394 | -404 | -391 | -27 | -232 | -334 | -330 | -386 |
| EBIT | 789 | 1.739 | 1.182 | 422 | 717 | 526 | 459 | 486 | 1.544 | 1.372 | 857 | 1.069 | 381 |
| Net financials | -11 | -58 | 3 | -2 | -3 | -4 | -4 | -7 | -15 | -10 | -1 | 23 | 13 |
| Profit before tax | 778 | 1.681 | 1.184 | 420 | 714 | 522 | 455 | 479 | 1.529 | 1.362 | 856 | 1.092 | 395 |
| Tax | 195 | 420 | 290 | 97 | 155 | 115 | 100 | 105 | 336 | 293 | 184 | 237 | 84 |
| Net profit | 583 | 1.261 | 895 | 324 | 559 | 407 | 355 | 374 | 1.192 | 1.068 | 672 | 855 | 311 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.021 | 2.605 | 2.594 | 2.563 | 2.531 | 2.531 | 2.488 | 2.209 | 3.878 | 3.072 | 2.674 | 2.538 | 2.312 |
| Equity | 708 | 1.386 | 949 | 389 | 474 | 532 | 488 | 233 | 910 | 655 | 617 | 581 | 534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 220 | 41 | 29 | 17 | 4 |
| Short-term debt | 1.253 | 1.166 | 1.587 | 2.148 | 2.057 | 1.999 | 2.000 | 1.862 | 2.748 | 2.298 | 1.934 | 1.849 | 1.693 |
| Total debt | 1.253 | 1.166 | 1.587 | 2.148 | 2.057 | 1.999 | 2.000 | 1.976 | 2.968 | 2.340 | 1.963 | 1.865 | 1.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2025 | — | — |
JD Management | Management | 2005 | — | — |
MN Management | Management | 2024 | — | — |
HS Management | Management | 2025 | — | — |
| Audit | 2008 | — | — | |
LB Management | Management | 1999 | — | — |
JS Management | Management | 2013 | — | — |
HH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOUIS NIELSEN A/S | Company | 50.0% | 100.0% | 2025 |
HMEISLER HOLDING ApS | Company | 20.0% | 0.0% | 2025 |
Lean og Hang Holding 2 ApS | Company | 20.0% | 0.0% | 2025 |
JASCHUOPTIK HOLDING ApS | Company | 20.0% | 0.0% | 2013 |
HHT KonsulentRådgivning ApS | Company | 20.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lean Vu Nguyen | Management | 0 companies |
| John Douglas Perkins | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Henning Skov Meisler | Management | 0 companies |
| BDO SCANREVISION, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Louis Bjørn Nielsen | Management | 0 companies |
| Joachim Schulz | Management | 0 companies |
| Henrik Høj Thykjær | Management | 0 companies |
| Douglas John David Perkins | Chairman | 0 companies |
| Juliette Mar 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 |