| Revenue | DKK 32,3M | +19% |
| EBITDA | DKK 8,9M | +12% |
| Net profit | DKK 5,5M | +10% |
| Total assets | DKK 14M | +5% |
| Equity | DKK 6M | +10% |
| Employees | 50 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.942 | 6.038 | 7.924 | 10.387 | 11.988 | 13.649 | 15.354 | 18.339 | 20.728 | 22.256 | 27.240 | 32.285 |
| Staff expenses | -2.392 | -4.178 | -5.718 | -6.138 | -7.484 | -8.928 | -10.093 | -13.061 | -14.634 | -15.668 | -19.265 | -23.332 |
| EBITDA | 1.550 | 1.860 | 2.206 | 4.249 | 4.483 | 4.721 | 5.230 | 5.278 | 6.031 | 6.588 | 7.956 | 8.941 |
| Depreciation & amort. | -155 | -360 | -553 | -647 | -799 | -889 | -1.165 | -1.224 | -1.795 | -1.391 | -1.507 | -1.791 |
| EBIT | 1.396 | 1.500 | 1.653 | 3.602 | 3.684 | 3.832 | 4.065 | 4.054 | 4.236 | 5.196 | 6.450 | 7.150 |
| Net financials | -1 | -35 | -47 | -43 | -41 | -104 | -117 | -51 | -30 | -8 | -10 | -37 |
| Profit before tax | 1.395 | 1.465 | 1.606 | 3.559 | 3.643 | 3.727 | 3.949 | 4.003 | 4.206 | 5.188 | 6.440 | 7.113 |
| Tax | 347 | 344 | 356 | 787 | 804 | 823 | 871 | 902 | 921 | 1.148 | 1.419 | 1.568 |
| Net profit | 1.048 | 1.121 | 1.250 | 2.772 | 2.839 | 2.905 | 3.077 | 3.101 | 3.285 | 4.040 | 5.021 | 5.545 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.438 | 4.092 | 6.086 | 5.856 | 8.499 | 10.600 | 12.074 | 10.769 | 7.925 | 10.257 | 13.338 | 14.002 |
| Equity | 500 | 500 | 1.750 | 3.272 | 3.339 | 3.405 | 3.577 | 3.601 | 3.785 | 4.540 | 5.521 | 6.045 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.891 | 3.521 | 4.260 | 2.478 | 5.075 | 7.135 | 8.456 | 7.168 | 4.140 | 5.717 | 7.818 | 7.956 |
| Total debt | 1.891 | 3.521 | 4.260 | 2.478 | 5.075 | 7.135 | 8.456 | 7.168 | 4.140 | 5.717 | 7.818 | 7.956 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L JOHANNING HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Johanning | Management | 0 companies |
| Kristina Johanning | Board of Directors | 0 companies |
| Erik Frederik Johanning | Board of Directors | 0 companies |