| Revenue | DKK 4,9M | -27% |
| EBITDA | DKK 1,2M | -60% |
| Net profit | DKK 927K | -61% |
| Total assets | DKK 3,6M | -22% |
| Equity | DKK 1,5M | -42% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.288 | 1.763 | 2.402 | 2.826 | 3.364 | 3.504 | 3.336 | 3.322 | 3.836 | 3.642 | 3.709 | 3.288 | 6.762 | 4.923 |
| Staff expenses | -1.972 | -2.012 | -1.938 | -1.991 | -2.544 | -2.647 | -2.712 | -2.599 | -2.569 | -2.207 | -2.504 | -2.514 | -3.714 | -3.698 |
| EBITDA | 316 | -248 | 464 | 835 | 820 | 857 | 624 | 682 | 1.267 | 1.435 | 1.204 | 774 | 3.048 | 1.225 |
| Depreciation & amort. | 51 | 83 | 86 | 102 | -162 | -158 | -135 | -159 | -140 | -90 | -65 | -60 | -63 | -44 |
| EBIT | 265 | -331 | 378 | 733 | 658 | 699 | 489 | 524 | 1.127 | 1.345 | 1.139 | 715 | 2.984 | 1.180 |
| Net financials | -32 | -28 | -22 | -18 | -10 | 7 | 7 | -11 | -36 | 15 | 8 | 18 | 41 | 13 |
| Profit before tax | 233 | -359 | 356 | 715 | 647 | 706 | 496 | 512 | 1.091 | 1.360 | 1.147 | 733 | 3.025 | 1.194 |
| Tax | 59 | -87 | 100 | 227 | 145 | 157 | 109 | 113 | 242 | 300 | 253 | 162 | 668 | 266 |
| Net profit | 175 | -272 | 255 | 488 | 502 | 550 | 387 | 400 | 849 | 1.060 | 894 | 571 | 2.357 | 927 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.350 | 1.372 | 1.677 | 2.517 | 2.283 | 2.694 | 3.118 | 2.074 | 2.309 | 3.236 | 3.056 | 2.442 | 4.663 | 3.643 |
| Equity | 442 | 171 | 420 | 908 | 1.410 | 1.960 | 2.347 | 525 | 974 | 1.534 | 1.429 | 1.099 | 2.557 | 1.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 424 | 382 | 291 | 785 | 408 |
| Short-term debt | 1.908 | 1.202 | 1.256 | 1.603 | 871 | 733 | 770 | 1.549 | 1.156 | 1.278 | 1.245 | 1.052 | 1.319 | 1.748 |
| Total debt | 1.908 | 1.202 | 1.256 | 1.603 | 871 | 733 | 770 | 1.549 | 1.335 | 1.702 | 1.627 | 1.343 | 2.104 | 2.156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2020 | — | — |
JS Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johansen25082012 ApS | Company | 100.0% | 100.0% | 2020 |
JAN & CO. HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Mark Johansen | Management | 0 companies |
| Jan Schmidt Algart | Founder | 0 companies |