| Revenue | DKK 2,8M | -77% |
| EBITDA | DKK 2,8M | +10% |
| Net profit | DKK 1,6M | +5612% |
| Total assets | DKK 28,7M | -5% |
| Equity | DKK 13M | +15% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.455 | 22.149 | 17.865 | 18.517 | 18.518 | 20.238 | 19.351 | 15.524 | 14.571 | 14.927 | 15.334 | 14.811 | 12.043 | 2.795 |
| Staff expenses | -16.865 | -17.427 | -15.719 | -15.784 | -14.903 | -13.911 | -13.688 | -12.018 | -11.002 | -10.748 | -11.547 | -11.373 | -9.499 | -0 |
| EBITDA | 6.589 | 4.677 | 2.146 | 2.733 | 3.615 | 6.327 | 5.663 | 3.476 | 3.569 | 4.179 | 3.787 | 3.438 | 2.544 | 2.795 |
| Depreciation & amort. | -3.429 | -3.755 | -3.671 | -1.486 | -1.359 | -3.329 | -3.084 | -2.454 | -2.445 | -1.659 | -1.694 | -1.660 | -1.438 | -777 |
| EBIT | 3.160 | 921 | -1.525 | 1.247 | 2.256 | 2.998 | 2.579 | 1.022 | 1.124 | 2.520 | 2.093 | 1.778 | 1.106 | 2.018 |
| Net financials | -2.613 | -2.908 | -2.025 | -1.756 | -1.922 | -2.162 | -1.834 | -1.767 | -1.438 | -1.430 | -1.333 | -1.685 | -1.136 | 97 |
| Profit before tax | 548 | -1.986 | -3.550 | -509 | 334 | 836 | 745 | -745 | -314 | 1.090 | 760 | 93 | -29 | 2.115 |
| Tax | 39 | -207 | -771 | -106 | 83 | 189 | 173 | -159 | -56 | 227 | 179 | 22 | 1 | 465 |
| Net profit | 508 | -1.779 | -2.778 | -403 | 251 | 646 | 572 | -586 | -258 | 864 | 581 | 71 | -30 | 1.650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.230 | 42.633 | 38.279 | 37.111 | 57.480 | 56.357 | 53.900 | 50.042 | 46.780 | 45.544 | 41.126 | 42.386 | 30.096 | 28.740 |
| Equity | 651 | 177 | 542 | 500 | 1.038 | 2.104 | 2.776 | 2.253 | 2.105 | 4.862 | 8.700 | 10.882 | 11.352 | 13.002 |
| Long-term debt | 21.502 | 19.614 | 16.956 | 14.298 | 33.251 | 31.325 | 29.307 | 26.030 | 24.694 | 17.180 | 17.954 | 15.877 | 9.940 | 8.487 |
| Short-term debt | 25.078 | 22.842 | 20.780 | 22.312 | 23.190 | 22.928 | 21.816 | 21.760 | 19.982 | 23.502 | 14.472 | 15.627 | 8.804 | 7.182 |
| Total debt | 46.579 | 42.456 | 37.736 | 36.611 | 56.441 | 54.253 | 51.124 | 47.789 | 44.675 | 40.682 | 32.426 | 31.504 | 18.744 | 15.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
JB | Board of Directors | 2014 | — | — |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johnsen + Holding A/S | Company | 100.0% | 100.0% | 2024 |
SKN HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Krarup Nielsen | Management | 0 companies |
| Stig Gammelgaard | Board of Directors | 0 companies |
| Wilhelm Krarup | Board of Directors | 0 companies |
| Jan Berg | Board of Directors | 0 companies |
| Troels Møller | Chairman | 0 companies |
| Jørgen Stounberg | Chairman | 0 companies |
| Anders Georg Christensen | Board of Directors | 0 companies |
| Charlotte Stounberg Nielsen | Board of Directors | 0 companies |
| Jan Erik Bach | Board of Directors | 0 companies |
| Steen Johnsen | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |