| Revenue | DKK 933K | — |
| EBITDA | DKK 278K | +2357% |
| Net profit | DKK 238K | +882% |
| Total assets | DKK 1,1M | +91% |
| Equity | DKK 168K | +338% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.094 | 4.572 | 4.144 | 4.344 | 3.669 | 2.529 | 2.830 | 1.944 | 105 | 2 | -26 | -17 | — | 933 |
| Staff expenses | -4.461 | -4.768 | -3.654 | -3.972 | -3.972 | -3.229 | -3.309 | -1.184 | -7 | -0 | -0 | -0 | -0 | -655 |
| EBITDA | -354 | -894 | 34 | 372 | -320 | 1.148 | -479 | 760 | 113 | 2 | -26 | -17 | -12 | 278 |
| Depreciation & amort. | -0 | -0 | -0 | -470 | -408 | 924 | -551 | -149 | -0 | -0 | -0 | -0 | -0 | -7 |
| EBIT | -354 | -894 | 34 | -98 | -728 | 224 | -1.030 | 611 | 113 | 2 | -26 | -17 | -12 | 271 |
| Net financials | -180 | -183 | -140 | -182 | -194 | -147 | 256 | -97 | 868 | -0 | -29 | -22 | -18 | -33 |
| Profit before tax | -533 | -1.076 | -105 | -280 | -922 | 77 | -774 | 514 | 981 | 1 | -55 | -39 | -30 | 238 |
| Tax | -136 | -245 | 15 | -62 | 54 | 70 | 253 | -0 | -0 | 0 | -0 | -0 | -0 | -0 |
| Net profit | -398 | -832 | -120 | -218 | -976 | 6 | -1.027 | 514 | 981 | 1 | -55 | -39 | -30 | 238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.295 | 3.722 | 3.916 | 3.726 | 3.139 | 4.607 | 2.929 | 1.361 | 1.072 | 909 | 779 | 680 | 570 | 1.090 |
| Equity | — | 193 | 73 | -145 | -971 | -415 | -1.441 | -928 | 53 | 54 | -1 | -40 | -70 | 168 |
| Long-term debt | 2.658 | 2.958 | 2.159 | 0 | 1.814 | 687 | 1.274 | 500 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.727 | 991 | 1.684 | 1.723 | 2.295 | 4.335 | 3.096 | 1.789 | 1.019 | 855 | 780 | 720 | 640 | 922 |
| Total debt | 4.384 | 3.949 | 3.843 | 3.871 | 4.110 | 5.021 | 4.370 | 2.289 | 1.019 | 855 | 780 | 720 | 640 | 922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2007 | — | — |
MB Founder | Founder | 2007 | — | — |
SJ Management | Management | 2025 | — | — |
HC Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johnsen + Holding A/S | Company | 100.0% | 100.0% | 2025 |
Johnny Brandt, Randers ApS | Company | 20.0% | 20.0% | 2013 |
STEBA ApS | Company | 15.0% | 15.0% | 2016 |
DREJER BAY HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Nørgaard Johnsen | Management | 0 companies |
| Morten Bak-Fredslund | Founder | 0 companies |
| Steen Johnsen | Management | 0 companies |
| Henrik Christensen | Founder | 0 companies |
| Torsten Viborg Pedersen | Chairman | 0 companies |
| Tina Drejer Bay | Board of Directors | 0 companies |
| Annette Wegger Johnsen | Chairman | 0 companies |
| Steffen Bagge | Board of Directors | 0 companies |
| Sune Johnsen | Board of Directors | 0 companies |
| Johnny Brandt Thomsen | Board of Directors | 0 companies |
| Henrik Lanng | Board of Directors | 0 companies |
| Mikkel Viberg Johnsen | Board of Directors | 0 companies |
| Tina Johnsen | Board of Directors | 0 companies |