| Revenue | DKK 2,4M | -15% |
| EBITDA | DKK 423K | -30% |
| Net profit | DKK 302 | -100% |
| Total assets | DKK 3,8M | -7% |
| Equity | DKK 857K | +0% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.395 | 2.900 | 890 | 2.804 | 2.375 |
| Staff expenses | -2.121 | -2.511 | -2.645 | -2.203 | -1.952 |
| EBITDA | 273 | 390 | -1.754 | 602 | 423 |
| Depreciation & amort. | -225 | -247 | -256 | -209 | -239 |
| EBIT | 48 | 143 | -2.011 | 392 | 184 |
| Net financials | -31 | -71 | -102 | -131 | -154 |
| Profit before tax | 17 | 72 | -2.113 | 261 | 30 |
| Tax | 5 | 13 | -464 | 57 | 30 |
| Net profit | 12 | 59 | -1.649 | 204 | 0 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.370 | 5.658 | 4.309 | 4.058 | 3.758 |
| Equity | 1.719 | 1.778 | 129 | 857 | 857 |
| Long-term debt | 1.138 | 1.117 | 1.431 | 1.718 | 1.518 |
| Short-term debt | 2.391 | 2.634 | 2.750 | 1.483 | 1.383 |
| Total debt | 3.529 | 3.751 | 4.181 | 3.201 | 2.901 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SJ Management | Management | 2002 |
| Former (1) | ||
LA Audit | Audit | 2005 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Chairman | 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Johnsen | Management | 0 companies |
| Lars Astrup | Audit | 0 companies |
| Henrik Johnsen | Board of Directors | 0 companies |
| Jørgen Johnsen | Chairman | 0 companies |