| Revenue | DKK 15,7M | +12% |
| EBITDA | DKK 6,4M | +25% |
| Net profit | DKK 2,2M | +112% |
| Total assets | DKK 25,9M | +7% |
| Equity | DKK 9,8M | +20% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.931 | 5.397 | 6.221 | 7.197 | 7.240 | 6.991 | 7.263 | 7.236 | 8.055 | 11.875 | 10.037 | 12.670 | 14.017 | 15.654 |
| Staff expenses | -3.871 | -4.038 | -4.692 | -5.592 | -6.066 | -4.916 | -4.958 | -5.226 | -5.625 | -7.428 | -7.653 | -7.448 | -8.912 | -9.249 |
| EBITDA | 2.060 | 1.359 | 1.529 | 1.606 | 1.167 | 2.075 | 2.305 | 2.010 | 2.431 | 4.447 | 2.384 | 5.223 | 5.105 | 6.406 |
| Depreciation & amort. | 897 | -686 | -808 | -895 | -985 | -1.163 | -1.343 | -1.463 | -1.311 | -1.654 | -1.918 | -2.443 | -3.491 | -3.300 |
| EBIT | 1.163 | 673 | 721 | 711 | 181 | 912 | 962 | 547 | 1.120 | 2.793 | 465 | 2.779 | 1.614 | 3.105 |
| Net financials | -97 | -109 | -182 | -148 | -152 | -116 | -90 | -115 | -165 | -162 | -188 | -272 | -308 | -362 |
| Profit before tax | 1.066 | 564 | 540 | 563 | 30 | 795 | 872 | 432 | 955 | 2.631 | 277 | 2.508 | 1.306 | 2.744 |
| Tax | 254 | 88 | 129 | 124 | 10 | 177 | 193 | 98 | 211 | 574 | 56 | 553 | 289 | 591 |
| Net profit | 812 | 477 | 410 | 439 | 20 | 619 | 679 | 335 | 744 | 2.057 | 221 | 1.955 | 1.017 | 2.153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.830 | 6.780 | 7.360 | 8.220 | 7.799 | 8.407 | 9.283 | 12.772 | 15.768 | 16.536 | 20.317 | 22.448 | 24.185 | 25.870 |
| Equity | 2.005 | 2.007 | 2.017 | 2.006 | 2.026 | 2.644 | 3.323 | 3.318 | 3.762 | 5.469 | 5.690 | 7.645 | 8.162 | 9.814 |
| Long-term debt | 458 | 1.044 | 1.726 | 2.101 | 1.856 | 1.602 | 2.070 | 3.877 | 5.412 | 4.657 | 7.967 | 7.935 | 8.471 | 8.838 |
| Short-term debt | 3.259 | 3.617 | 3.484 | 3.973 | 3.739 | 3.926 | 3.651 | 5.276 | 6.184 | 5.895 | 6.009 | 6.001 | 6.572 | 5.848 |
| Total debt | 3.717 | 4.661 | 5.210 | 6.074 | 5.594 | 5.528 | 5.721 | 9.153 | 11.596 | 10.552 | 13.976 | 13.936 | 15.043 | 14.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Audit | Audit | 2001 | — | — |
FJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Udesen | Audit | 0 companies |
| Frank Johansen | Management | 0 companies |
| Mette Johansen | Chairman | 0 companies |
| Birger Larsen | Board of Directors | 0 companies |