| Revenue | DKK -90K | -25% |
| EBITDA | DKK -90K | +25% |
| Net profit | DKK -198K | -56% |
| Total assets | DKK 738K | -31% |
| Equity | DKK 302K | +38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.624 | 1.267 | 3.179 | 2.878 | 799 | 88 | 19 | -55 | -53 | 23 | -120 | -90 |
| Staff expenses | -1.399 | -1.177 | -1.031 | -747 | -596 | -121 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 225 | 85 | -213 | 71 | 203 | -33 | 26 | -55 | -53 | 23 | -120 | -90 |
| Depreciation & amort. | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -98 |
| EBIT | 198 | 85 | -213 | 71 | 203 | -33 | 26 | -55 | -53 | 23 | -120 | -189 |
| Net financials | -45 | -39 | -77 | -45 | -47 | -35 | -40 | -42 | -36 | -34 | -7 | -10 |
| Profit before tax | — | 46 | -290 | 26 | 156 | -67 | -14 | -97 | -88 | -11 | -127 | -198 |
| Tax | 40 | 16 | -61 | 6 | 34 | -0 | -34 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 113 | 30 | -229 | 20 | 122 | -67 | 20 | -97 | -88 | -11 | -127 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.605 | 1.264 | 1.860 | 1.840 | 2.009 | 2.057 | 1.739 | 1.489 | 1.258 | 1.270 | 1.070 | 738 |
| Equity | — | 672 | 443 | 463 | 591 | 523 | 543 | 446 | 357 | 346 | 219 | 302 |
| Long-term debt | 0 | 0 | 72 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 964 | 1.108 | 1.344 | 1.307 | 1.419 | 1.534 | 1.196 | 1.043 | 901 | 924 | 851 | 437 |
| Total debt | 964 | 1.108 | 1.417 | 1.377 | 1.419 | 1.534 | 1.196 | 1.043 | 901 | 924 | 851 | 437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1994 | — | — |
VC Management | Management | 1994 | — | — |
NJ Audit | Audit | 1994 | — | — |
BA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHANNESON ApS | Company | 100.0% | 100.0% | 2013 |
| Individual | 33.3% | 33.3% | 2000 | |
| Individual | 33.3% | 33.3% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Peter Jørgensen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Bo Anker Johanneson | Management | 0 companies |
| Lone Johanneson | Chairman | 0 companies |
| Ole Hagelin | Chairman | 0 companies |
| Zina Helle Erdem Bloch | Board of Directors | 0 companies |