| Revenue | DKK 2,5M | +30% |
| EBITDA | DKK 2,2M | +35% |
| Net profit | DKK 405K | +16% |
| Total assets | DKK 36,5M | +6% |
| Equity | DKK 9,4M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 381 | 262 | 77 | 99 | 90 | 16 | 2.295 | 2.029 | 2.093 | 2.338 | 2.307 | 2.360 | 1.880 | 2.451 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -240 | -240 | -240 | -240 |
| EBITDA | 381 | 118 | 77 | 99 | 90 | 16 | 2.295 | 2.029 | 1.902 | 2.218 | 2.067 | 2.120 | 1.640 | 2.211 |
| Depreciation & amort. | -60 | -662 | -0 | -0 | -17 | -17 | -297 | -616 | -535 | -408 | -482 | -572 | -632 | -867 |
| EBIT | 321 | -544 | 77 | 99 | 73 | -1 | 1.998 | 1.414 | 1.367 | 1.809 | 1.586 | 1.548 | 1.008 | 1.345 |
| Net financials | -183 | -176 | -113 | -47 | -21 | -43 | -275 | -225 | -306 | -257 | -269 | -502 | -560 | -836 |
| Profit before tax | 138 | -719 | -35 | 2 | 53 | -45 | 1.723 | 1.188 | 1.060 | 1.552 | 1.317 | 1.046 | 449 | 509 |
| Tax | 36 | -160 | -0 | 12 | 15 | -6 | 338 | 262 | 192 | 480 | 151 | 231 | 99 | 103 |
| Net profit | 101 | -559 | -35 | -10 | 37 | -38 | 1.386 | 927 | 869 | 1.072 | 1.166 | 814 | 350 | 405 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.573 | 4.870 | 2.500 | 2.456 | 2.434 | 2.441 | 22.376 | 21.985 | 24.716 | 24.338 | 23.878 | 23.762 | 34.585 | 36.488 |
| Equity | 1.171 | 562 | 526 | 516 | 555 | 516 | 3.875 | 4.802 | 5.671 | 6.743 | 7.909 | 8.723 | 9.005 | 9.442 |
| Long-term debt | 5.775 | 1.187 | 1.231 | 1.246 | 333 | 309 | 14.801 | 12.976 | 14.521 | 12.970 | 12.588 | 11.857 | 21.637 | 23.074 |
| Short-term debt | 1.453 | 3.121 | 743 | 695 | 1.547 | 1.615 | 2.698 | 3.194 | 3.319 | 3.109 | 1.884 | 1.512 | 2.101 | 2.022 |
| Total debt | 7.228 | 4.309 | 1.974 | 1.940 | 1.880 | 1.925 | 17.499 | 16.169 | 17.840 | 16.079 | 14.472 | 13.369 | 23.737 | 25.096 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IJ Management | Management | 1992 | — | — |
BH Founder | Founder | 1992 | — | — |
KK Audit | Audit | 1992 | — | — |
SJ Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johnsen + Holding A/S | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Jensen | Management | 0 companies |
| Bjarne Hejlemann Jensen | Founder | 0 companies |
| Knud Kildal | Audit | 0 companies |
| Steen Johnsen | Management | 0 companies |
| Tina Johnsen | Board of Directors | 0 companies |