| Revenue | DKK 10,2M | +15% |
| EBITDA | DKK 3K | -100% |
| Net profit | DKK -560K | -399% |
| Total assets | DKK 39,3M | -16% |
| Equity | DKK 14,6M | -4% |
| Employees | 49 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.706 | 5.741 | 6.317 | 6.713 | 6.326 | 10.626 | 5.775 | 6.041 | 7.652 | 7.070 | 10.423 | 9.273 | 8.854 | 10.165 |
| Staff expenses | -0 | -0 | -0 | -0 | -11.319 | -11.445 | -8.500 | -8.966 | -9.190 | -11.684 | -15.173 | -16.168 | -15.812 | -18.321 |
| EBITDA | 54 | 2.219 | 2.271 | 1.518 | 1.128 | 5.252 | 919 | 1.471 | 2.565 | 1.361 | 3.516 | 2.550 | 1.184 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | 2.219 | 2.271 | 1.518 | 1.128 | 5.252 | 919 | 1.471 | 2.565 | 1.361 | 3.516 | 2.550 | 1.184 | 3 |
| Net financials | -414 | -339 | -216 | -131 | -94 | 46 | -39 | -39 | -41 | -313 | -343 | -577 | -985 | -754 |
| Profit before tax | 1.857 | 1.180 | 1.800 | 1.547 | 1.035 | 5.299 | 879 | 1.432 | 2.524 | 1.048 | 3.172 | 1.972 | 199 | -751 |
| Tax | 484 | -0 | -0 | -0 | 235 | 1.172 | 198 | 328 | 586 | 216 | 644 | 388 | 11 | -191 |
| Net profit | 1.374 | 1.020 | 1.352 | 1.169 | 800 | 4.127 | 681 | 1.104 | 1.938 | 832 | 2.528 | 1.585 | 188 | -560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.701 | 15.582 | 16.672 | 16.511 | 15.359 | 20.315 | 16.924 | 17.712 | 20.028 | 34.640 | 42.697 | 41.578 | 46.740 | 39.301 |
| Equity | 3.832 | 4.152 | 4.904 | 5.872 | 6.472 | 10.399 | 9.080 | 9.505 | 11.143 | 11.875 | 14.403 | 15.988 | 15.175 | 14.615 |
| Long-term debt | 6.005 | 5.228 | 5.048 | 3.034 | 2.592 | 2.616 | 2.376 | 2.628 | 2.570 | 7.838 | 14.627 | 12.942 | 15.343 | 13.195 |
| Short-term debt | 4.731 | 5.169 | 5.648 | 6.599 | 5.348 | 6.175 | 4.313 | 4.504 | 5.312 | 14.042 | 12.597 | 11.354 | 14.916 | 10.376 |
| Total debt | 10.735 | 10.397 | 10.695 | 9.633 | 7.940 | 8.791 | 6.689 | 7.132 | 7.882 | 21.881 | 27.224 | 24.296 | 30.259 | 23.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2005 | — | — |
VN Management | Management | 1979 | — | — |
FT Audit | Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JM HOLDING SENNELS ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nielsen | Management | 0 companies |
| Viggo Nielsen | Management | 0 companies |
| Frode Toftild | Audit | 0 companies |
| Lars Peder Løkke | Board of Directors | 0 companies |
| Else Nielsen | Board of Directors | 0 companies |
| Søren Madsen | Chairman | 0 companies |
| Lars Ulrik Malle | Board of Directors | 0 companies |
| Per Bisgaard Sørensen | Board of Directors | 0 companies |
| Joan Nielsen | Chairman | 0 companies |
| Sophia Fuhlendorff Pedersen | Board of Directors | 0 companies |
| Ole Fogh Odgaard | Board of Directors | 0 companies |
| Henning Bjerregaard Pedersen | Board of Directors | 0 companies |
| Stephan Fuhlendorff | Board of Directors | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |