| Revenue | DKK 2,2M | -10% |
| EBITDA | DKK -264K | -407% |
| Net profit | DKK -384K | -3152% |
| Total assets | DKK 6,5M | +4% |
| Equity | DKK -171K | -180% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.764 | 2.749 | 2.575 | 2.417 | 2.699 | 2.424 | 2.591 | 2.462 | 2.741 | 2.678 | 2.457 | 2.437 | 2.194 |
| Staff expenses | -2.104 | -2.214 | -2.233 | -2.228 | -2.202 | -2.202 | -2.225 | -2.246 | -2.268 | -2.372 | -2.334 | -2.328 | -2.439 |
| EBITDA | 346 | 260 | 69 | -480 | 486 | 125 | 335 | 203 | 459 | 277 | 88 | 86 | -264 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -212 | -212 | -212 | -187 | -155 | -156 | -169 | -168 | -171 |
| EBIT | 346 | 260 | 69 | -480 | 274 | -87 | 123 | 15 | 304 | 121 | -80 | -82 | -435 |
| Net financials | -156 | -142 | -36 | -121 | -118 | -99 | -92 | -99 | -67 | -60 | -128 | 95 | 54 |
| Profit before tax | 190 | 118 | 33 | -601 | 155 | -186 | 31 | -84 | 237 | 60 | -209 | 13 | -381 |
| Tax | 48 | 19 | -14 | -143 | 10 | -41 | 7 | -19 | 52 | 13 | -18 | 0 | 3 |
| Net profit | 142 | 99 | 47 | -458 | 145 | -145 | 24 | -65 | 185 | 47 | -191 | 13 | -384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.770 | 6.539 | 6.523 | 7.677 | 7.623 | 6.973 | 6.665 | 6.587 | 6.602 | 6.683 | 6.675 | 6.268 | 6.492 |
| Equity | — | 2.877 | 2.924 | 2.466 | 1.145 | 700 | 724 | 409 | 593 | 391 | 200 | 213 | -171 |
| Long-term debt | 5.531 | 5.208 | 4.879 | 5.973 | 5.730 | 5.485 | 5.234 | 4.997 | 4.823 | 4.444 | 2.132 | 3.194 | 2.712 |
| Short-term debt | 2.356 | 2.353 | 2.239 | 1.853 | 3.230 | 3.189 | 2.975 | 3.345 | 3.148 | 3.608 | 3.967 | 2.485 | 3.571 |
| Total debt | 7.887 | 7.560 | 7.118 | 5.212 | 6.478 | 8.674 | 8.209 | 8.342 | 7.971 | 8.052 | 6.099 | 5.679 | 6.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2015 | — | — |
VK Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Johannessen Holding ApS | Company | 100.0% | 100.0% | 2015 |
VAGN JOHANNESSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kannegaard Johannessen | Management | 0 companies |
| Vagn Kannegaard Johannessen | Founder | 0 companies |