| Revenue | DKK 5M | -4% |
| EBITDA | DKK 1,2M | +10% |
| Net profit | DKK 803K | +64% |
| Total assets | DKK 2,6M | +7% |
| Equity | DKK 631K | -12% |
| Employees | 11 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 4.709 | 4.521 | 4.562 | 5.234 | 5.012 |
| Staff expenses | -2.916 | -3.304 | -3.254 | -4.123 | -3.795 |
| EBITDA | 1.793 | 1.217 | 1.309 | 1.111 | 1.217 |
| Depreciation & amort. | -454 | -435 | -437 | -498 | -193 |
| EBIT | 1.339 | 782 | 872 | 613 | 1.024 |
| Net financials | -47 | -20 | 14 | 14 | 4 |
| Profit before tax | 1.292 | 761 | 886 | 627 | 1.028 |
| Tax | 284 | 167 | 195 | 138 | 225 |
| Net profit | 1.008 | 594 | 691 | 489 | 803 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 2.956 | 2.211 | 1.877 | 2.376 | 2.551 |
| Equity | 582 | 624 | 477 | 714 | 631 |
| Long-term debt | 507 | 0 | 0 | 0 | 333 |
| Short-term debt | 1.867 | 1.587 | 1.400 | 1.661 | 1.587 |
| Total debt | 2.373 | 1.587 | 1.400 | 1.661 | 1.919 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2013 |
| Former (3) | ||
JD Management | Management | 2005 – 2011 |
MN Chief Executive Officer | Chief Executive Officer | 2011 – 2013 |
LB Management | Management | 2003 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2005 – 2008 | |
| Chairman | 2003 – 2005 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2003 – 2008 | |
| Board of Directors | 2005 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2013 | |
| Company | 33.33–49.99% | 0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Biegala | Management | 0 companies |
| John Douglas Perkins | Management | 0 companies |
| Mads Nygaard | Chief Executive Officer | 0 companies |
| Louis Bjørn Nielsen | Management | 0 companies |
| Douglas John David Perkins | Chairman | 0 companies |
| Flemming Høgdahl Jensen | 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 |
| Timothy James Moyles | Board of Directors | 0 companies |