| Revenue | DKK 395K | -42% |
| EBITDA | DKK 312K | -46% |
| Net profit | DKK 244K | -46% |
| Total assets | DKK 837K | -15% |
| Equity | DKK 404K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 208 | 52 | 86 | 164 | 110 | 388 | 249 | 331 | 290 | 440 | 279 | 677 | 395 |
| Staff expenses | -96 | -77 | -74 | -36 | -49 | -68 | -72 | -97 | -74 | -94 | -97 | -93 | -94 | -83 |
| EBITDA | 90 | 131 | -22 | 50 | 115 | 42 | 316 | 152 | 257 | 196 | 343 | 186 | 583 | 312 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 90 | 131 | -22 | 50 | 115 | 42 | 316 | 152 | 257 | 196 | 343 | 186 | 583 | 312 |
| Net financials | 6 | 5 | 4 | -1 | 2 | -1 | -1 | -1 | -1 | -11 | -3 | -1 | 1 | 0 |
| Profit before tax | 96 | 136 | -9 | 49 | 118 | 41 | 315 | 151 | 256 | 185 | 340 | 185 | 584 | 312 |
| Tax | 24 | 36 | 4 | 12 | 26 | 9 | 69 | 33 | 56 | 41 | 75 | 41 | 128 | 69 |
| Net profit | 72 | 101 | -14 | 38 | 92 | 32 | 246 | 118 | 199 | 144 | 265 | 144 | 455 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 541 | 452 | 206 | 227 | 336 | 236 | 649 | 520 | 788 | 746 | 1.061 | 491 | 989 | 837 |
| Equity | 203 | 154 | 140 | 148 | 239 | 182 | 397 | 275 | 360 | 304 | 424 | 304 | 615 | 404 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 338 | 299 | 66 | 79 | 97 | 55 | 252 | 245 | 428 | 442 | 637 | 187 | 374 | 433 |
| Total debt | 338 | 299 | 66 | 79 | 97 | 55 | 252 | 245 | 428 | 442 | 637 | 187 | 374 | 433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. JOHANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Johansen | Management | 0 companies |