| Revenue | DKK 5,3M | -6% |
| EBITDA | DKK 243K | -77% |
| Net profit | DKK 158K | -80% |
| Total assets | DKK 3,4M | +0% |
| Equity | DKK 1,5M | -30% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.863 | 2.779 | 3.487 | 2.802 | 2.142 | 4.019 | 4.587 | 4.591 | 4.586 | 4.246 | 4.884 | 6.025 | 5.587 | 5.252 |
| Staff expenses | -1.370 | -2.134 | -2.813 | -2.390 | -2.528 | -3.307 | -3.343 | -3.793 | -3.559 | -3.589 | -4.109 | -4.788 | -4.537 | -5.009 |
| EBITDA | 493 | 645 | 674 | 412 | -385 | 713 | 1.244 | 798 | 1.027 | 657 | 775 | 1.237 | 1.049 | 243 |
| Depreciation & amort. | -75 | -47 | -34 | -47 | -48 | -60 | -91 | -105 | -83 | -34 | -19 | -8 | -8 | -18 |
| EBIT | 418 | 598 | 640 | 364 | -433 | 653 | 1.153 | 693 | 944 | 623 | 756 | 1.229 | 1.041 | 225 |
| Net financials | -28 | -32 | -32 | -26 | -23 | -22 | -86 | -25 | -39 | -34 | -35 | -36 | -35 | -21 |
| Profit before tax | 390 | 566 | 608 | 338 | -457 | 631 | 1.067 | 668 | 905 | 589 | 722 | 1.193 | 1.006 | 203 |
| Tax | 99 | 144 | 152 | 80 | -99 | 144 | 236 | 153 | 207 | 131 | 163 | 273 | 225 | 45 |
| Net profit | 291 | 422 | 456 | 259 | -357 | 487 | 830 | 515 | 699 | 457 | 558 | 920 | 780 | 158 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.073 | 2.380 | 3.109 | 2.721 | 2.480 | 2.381 | 3.507 | 3.118 | 3.895 | 3.490 | 3.501 | 4.123 | 3.405 | 3.392 |
| Equity | 980 | 1.402 | 1.659 | 1.303 | 946 | 1.433 | 1.863 | 1.778 | 1.977 | 1.734 | 1.843 | 2.263 | 2.123 | 1.481 |
| Long-term debt | 406 | 388 | 352 | 333 | 332 | 292 | 270 | 249 | 226 | 202 | 179 | 179 | 129 | 104 |
| Short-term debt | 687 | 590 | 1.098 | 1.080 | 1.223 | 647 | 1.367 | 1.090 | 1.692 | 1.550 | 1.473 | 1.672 | 1.139 | 1.791 |
| Total debt | 1.093 | 978 | 1.450 | 1.413 | 1.534 | 939 | 1.637 | 1.340 | 1.918 | 1.752 | 1.652 | 1.850 | 1.269 | 1.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2006 | — | — |
FJ Founder | Founder | 2006 | — | — |
CR Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRAM INVEST ApS | Company | 50.0% | 50.0% | 2014 |
DENCKER INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bram | Management | 0 companies |
| Flemming Johansen Bram | Founder | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |