| Revenue | DKK 4M | +7% |
| EBITDA | DKK 697K | -27% |
| Net profit | DKK 473K | -30% |
| Total assets | DKK 4,8M | +9% |
| Equity | DKK 1,3M | +23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | -443 | 913 | 923 | 1.128 | 1.851 | 2.055 | 1.881 | 2.670 | 2.563 | 3.711 | 3.962 |
| Staff expenses | -535 | -362 | -648 | -740 | -883 | -1.315 | -1.819 | -1.794 | -2.249 | -2.110 | -2.754 | -3.265 |
| EBITDA | -110 | -81 | 265 | 182 | 246 | 536 | 236 | 86 | 420 | 453 | 957 | 697 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -9 | -22 | -45 | -62 | -65 |
| EBIT | -110 | -81 | 265 | 182 | 246 | 529 | 228 | 78 | 398 | 408 | 896 | 632 |
| Net financials | -52 | -78 | -65 | -75 | -47 | -6 | -19 | -39 | -20 | -7 | -15 | -16 |
| Profit before tax | -162 | 10 | 200 | 107 | 198 | 523 | 209 | 39 | 378 | 401 | 881 | 616 |
| Tax | -38 | 13 | 57 | 34 | 49 | 121 | 57 | 16 | 93 | 82 | 207 | 143 |
| Net profit | -124 | -3 | 144 | 73 | 150 | 402 | 152 | 22 | 285 | 319 | 674 | 473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 931 | 1.107 | 1.531 | 1.670 | 1.843 | 2.757 | 2.286 | 2.107 | 2.582 | 3.068 | 4.421 | 4.834 |
| Equity | -524 | 522 | -378 | -305 | -155 | 247 | 399 | 421 | 706 | 652 | 1.076 | 1.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 102 | 199 | 106 |
| Short-term debt | 1.197 | -1.628 | 1.909 | 1.975 | 1.998 | 2.510 | 1.887 | 1.686 | 1.755 | 2.315 | 3.142 | 3.374 |
| Total debt | 1.456 | -1.628 | 1.909 | 1.975 | 1.998 | 2.510 | 1.887 | 1.686 | 1.877 | 2.417 | 3.340 | 3.480 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2010 | — | — |
JI Unofficial title | Unofficial title | 2024 | — | — |
AM Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
PER JOHNSEN HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gertsen Johnsen | Management | 0 companies |
| Jeanette Illum-Johansen | Unofficial title | 0 companies |
| Anders Madsen | Unofficial title | 0 companies |