| Revenue | DKK 12,9M | +35% |
| EBITDA | DKK 5,5M | +90% |
| Net profit | DKK 3,9M | +112% |
| Total assets | DKK 12,6M | +26% |
| Equity | DKK 9,4M | +28% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.718 | 9.707 | 9.459 | 11.468 | 13.985 | 12.826 | 11.193 | 11.133 | 14.178 | 15.819 | 11.063 | 9.632 | 9.522 | 12.890 |
| Staff expenses | -8.470 | -8.050 | -7.876 | -8.407 | -9.432 | -9.190 | -8.331 | -7.447 | -9.080 | -13.268 | -6.999 | -6.196 | -6.604 | -7.348 |
| EBITDA | 1.703 | 1.242 | 1.155 | 3.062 | 4.553 | 3.636 | 2.862 | 3.686 | 5.098 | 2.551 | 4.064 | 3.436 | 2.919 | 5.542 |
| Depreciation & amort. | -0 | -0 | -0 | -520 | -584 | -643 | -755 | -846 | -959 | -940 | -732 | -604 | -619 | -621 |
| EBIT | 1.703 | 1.242 | 1.155 | 2.542 | 3.970 | 2.993 | 2.107 | 2.840 | 4.138 | 1.611 | 3.331 | 2.832 | 2.300 | 4.921 |
| Net financials | 66 | 22 | 85 | 183 | -305 | -10 | 2 | -4 | 8 | 70 | 102 | 62 | 48 | 58 |
| Profit before tax | 1.769 | 1.263 | 1.239 | 2.725 | 3.665 | 2.983 | 2.110 | 2.836 | 4.146 | 1.681 | 3.433 | 2.894 | 2.347 | 4.980 |
| Tax | 425 | 317 | 309 | 639 | 808 | 657 | 465 | 625 | 913 | 370 | 756 | 637 | 517 | 1.096 |
| Net profit | 1.343 | 947 | 931 | 2.087 | 2.857 | 2.327 | 1.645 | 2.211 | 3.233 | 1.311 | 2.678 | 2.257 | 1.831 | 3.884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.872 | 10.332 | 9.143 | 13.302 | 11.949 | 10.701 | 9.826 | 11.030 | 13.999 | 15.306 | 11.139 | 10.349 | 10.000 | 12.596 |
| Equity | — | — | 7.031 | 9.118 | 7.509 | 7.035 | 6.280 | 7.740 | 8.773 | 6.884 | 8.262 | 7.819 | 7.349 | 9.433 |
| Long-term debt | 200 | 157 | 111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.671 | 3.087 | 2.547 | 4.139 | 4.308 | 3.557 | 3.480 | 3.290 | 5.226 | 8.422 | 2.877 | 2.530 | 2.651 | 3.164 |
| Total debt | 2.871 | 3.243 | 2.657 | 4.139 | 4.308 | 3.557 | 3.480 | 3.290 | 5.226 | 8.422 | 2.877 | 2.530 | 2.651 | 3.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 1991 | — | — |
KB Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KABU Invest ApS | Company | 100.0% | 100.0% | 2015 |
JEBU Invest ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørn Bugge | Management | 0 companies |
| Karsten Bugge | Management | 0 companies |