| Revenue | DKK 1,7M | -33% |
| EBITDA | DKK 1,7M | -33% |
| Net profit | DKK 942K | -38% |
| Total assets | DKK 23,1M | -14% |
| Equity | DKK 16,3M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 432 | 127 | 202 | 339 | 195 | 3.659 | 4.307 | 3.615 | 2.604 | 2.294 | 2.321 | 2.476 | 1.658 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 432 | 127 | 202 | 339 | 195 | 3.659 | 4.307 | 3.615 | 2.604 | 2.294 | 2.321 | 2.476 | 1.658 |
| Depreciation & amort. | -0 | 39 | -41 | -42 | -42 | -42 | -502 | -964 | -969 | -375 | -379 | -380 | -383 | -383 |
| EBIT | -7 | 393 | 86 | 160 | 297 | 153 | 3.157 | 3.343 | 2.646 | 2.229 | 1.916 | 1.941 | 2.093 | 1.275 |
| Net financials | 662 | 2.447 | 5.092 | 2.125 | 2.636 | 3.184 | -552 | -1.057 | -2.026 | -22 | -8 | -107 | -143 | -66 |
| Profit before tax | 654 | 2.840 | 5.178 | 2.284 | 2.933 | 3.337 | 2.604 | 2.286 | 621 | 2.208 | 1.908 | 1.834 | 1.950 | 1.209 |
| Tax | 52 | 99 | 16 | 41 | 67 | 34 | 766 | 712 | 567 | 483 | 420 | 404 | 429 | 267 |
| Net profit | 603 | 2.740 | 5.162 | 2.243 | 2.866 | 3.304 | 1.838 | 1.574 | 54 | 1.725 | 1.489 | 1.430 | 1.521 | 942 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.111 | 30.869 | 34.490 | 32.462 | 33.697 | 36.480 | 42.974 | 43.096 | 39.232 | 24.315 | 23.777 | 25.126 | 26.789 | 23.111 |
| Equity | 34.755 | 29.996 | 33.157 | 31.401 | 32.267 | 33.570 | 33.409 | 34.182 | 33.436 | 19.929 | 19.417 | 13.847 | 15.368 | 16.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.006 | 1.240 | 434 | 360 | 504 | 344 | 386 | 3.104 |
| Short-term debt | 356 | 847 | 1.283 | 1.006 | 1.367 | 2.840 | 4.149 | 4.308 | 2.105 | 818 | 826 | 7.940 | 8.101 | 831 |
| Total debt | 356 | 847 | 1.283 | 1.006 | 1.367 | 2.840 | 6.155 | 5.548 | 2.540 | 1.177 | 1.330 | 8.284 | 8.488 | 3.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2011 | — | — |
AG Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
ALLAN JOHNSEN HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
MARIANNE JOHNSEN HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Johnsen | Management | 0 companies |
| Albert Georg Johnsen | Founder | 0 companies |