| Revenue | DKK 7,1M | -2% |
| EBITDA | DKK 1,6M | -30% |
| Net profit | DKK 1,1M | -20% |
| Total assets | DKK 4M | +7% |
| Equity | DKK 1,4M | +47% |
| Employees | 12 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 6.973 | 6.498 | 6.729 | 7.263 | 7.136 |
| Staff expenses | -4.346 | -4.619 | -5.199 | -5.041 | -5.581 |
| EBITDA | 2.627 | 1.878 | 1.530 | 2.222 | 1.555 |
| Depreciation & amort. | -532 | -557 | -567 | -577 | -234 |
| EBIT | 2.095 | 1.322 | 962 | 1.646 | 1.321 |
| Net financials | -41 | -11 | 23 | 33 | 23 |
| Profit before tax | 2.054 | 1.311 | 986 | 1.679 | 1.344 |
| Tax | 450 | 287 | 216 | 368 | 293 |
| Net profit | 1.604 | 1.024 | 770 | 1.311 | 1.050 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 4.758 | 3.525 | 3.739 | 3.694 | 3.966 |
| Equity | 1.818 | 1.270 | 1.037 | 927 | 1.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.716 | 2.024 | 2.454 | 2.499 | 2.310 |
| Total debt | 2.716 | 2.024 | 2.454 | 2.499 | 2.310 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MB Management | Management | 2013 |
SJ Management | Management | 2013 |
| Former (2) | ||
JD Management | Management | 2008 – 2011 |
MN Management | Management | 2011 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2013 | |
| Company | 20–24.99% | 0% | 2013 | |
| Company | 20–24.99% | 0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Douglas Perkins | Management | 0 companies |
| Michael Bode Hansen | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Stephan John Thomsen | Management | 0 companies |