| Revenue | DKK 23,5M | +6% |
| EBITDA | DKK 10,2M | -6% |
| Net profit | DKK 6,8M | -12% |
| Total assets | DKK 39,2M | +8% |
| Equity | DKK 26,7M | +12% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.097 | 7.385 | 7.168 | 8.696 | 10.140 | 11.395 | 11.269 | 14.601 | 16.554 | 17.937 | 17.354 | 17.051 | 22.193 | 23.483 |
| Staff expenses | -5.448 | -5.442 | -5.698 | -7.346 | -6.540 | -7.364 | -8.723 | -9.934 | -10.333 | -9.954 | -9.875 | -10.885 | -11.261 | -13.211 |
| EBITDA | 649 | 1.851 | 1.505 | 1.351 | 3.595 | 4.031 | 2.546 | 4.649 | 6.221 | 8.061 | 7.479 | 6.166 | 10.932 | 10.237 |
| Depreciation & amort. | 1.760 | -1.548 | -1.315 | -926 | -997 | -772 | -823 | -1.107 | -1.079 | -840 | -1.019 | -1.096 | -1.278 | -1.516 |
| EBIT | -1.111 | 303 | 190 | 424 | 2.598 | 3.259 | 1.722 | 3.543 | 5.142 | 7.221 | 6.460 | 5.070 | 9.654 | 8.721 |
| Net financials | -162 | 34 | 89 | 163 | 222 | 102 | 163 | 88 | 199 | 115 | 159 | 272 | 445 | 136 |
| Profit before tax | -1.273 | 337 | 279 | 587 | 2.820 | 3.361 | 1.885 | 3.631 | 5.341 | 7.336 | 6.620 | 5.342 | 10.098 | 8.857 |
| Tax | -0 | -471 | -295 | 472 | 693 | 787 | 452 | 855 | 1.211 | 1.582 | 324 | 1.242 | 2.271 | 2.007 |
| Net profit | -1.273 | 808 | 574 | 115 | 2.127 | 2.574 | 1.433 | 2.775 | 4.130 | 5.754 | 6.295 | 4.100 | 7.828 | 6.850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.053 | 17.621 | 16.478 | 17.150 | 19.283 | 24.326 | 23.494 | 27.411 | 30.222 | 31.789 | 32.338 | 30.362 | 36.260 | 39.222 |
| Equity | 5.857 | 6.665 | 7.239 | 7.354 | 9.481 | 12.055 | 11.989 | 14.264 | 15.894 | 19.148 | 20.443 | 19.543 | 23.871 | 26.721 |
| Long-term debt | 0 | 0 | 0 | 0 | 693 | 1.772 | 635 | 855 | 2.084 | 1.582 | 1.414 | 1.182 | 2.198 | 1.932 |
| Short-term debt | 12.096 | 10.856 | 9.139 | 9.796 | 9.108 | 10.498 | 10.870 | 12.292 | 12.244 | 11.059 | 10.481 | 9.637 | 10.191 | 10.569 |
| Total debt | 12.096 | 10.856 | 9.139 | 9.796 | 9.801 | 12.271 | 11.505 | 13.147 | 14.328 | 12.641 | 11.895 | 10.819 | 12.389 | 12.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 1987 | — | — |
SH Management | Management | 1987 | — | — |
FR Audit | Audit | 1987 | — | — |
OR Management | Management | 1987 | — | — |
RP Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROBERT JOHANSEN HOLDING ApS | Company | 90.0% | 90.0% | 2005 |
Rasmi Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Nørdam | Management | 0 companies |
| Steffen Holbøll-Bagge | Management | 0 companies |
| FOXING REVISION | Audit | 0 companies |
| Ove Richard Hansen | Management | 0 companies |
| Robert Paul Johansen | Management | 0 companies |
| Kenneth Gudmundsson | Chairman | 0 companies |
| Claus Trolle | Chairman | 0 companies |
| Jacob Suominen Storm | Chairman | 0 companies |
| Rasmi Chris Khalil | Board of Directors | 0 companies |