| Revenue | DKK 2M | -15% |
| EBITDA | DKK 537K | -13% |
| Net profit | DKK 264K | -17% |
| Total assets | DKK 1,4M | -8% |
| Equity | DKK 721K | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.482 | 1.498 | 1.359 | 1.530 | 1.531 | 1.636 | 1.788 | 1.890 | 1.448 | 1.881 | 2.392 | 2.454 | 2.380 | 2.034 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.247 | -1.047 | -1.318 | -1.585 | -1.375 | -1.761 | -1.498 |
| EBITDA | 273 | 308 | 267 | 303 | 312 | 484 | 298 | 643 | 401 | 563 | 807 | 1.079 | 619 | 537 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -134 | -177 | -168 | -168 | -145 | -146 | -146 |
| EBIT | 273 | 308 | 267 | 303 | 312 | 484 | 298 | 509 | 225 | 395 | 639 | 934 | 472 | 390 |
| Net financials | -15 | -12 | -44 | -25 | -22 | -28 | -30 | -39 | -34 | -43 | -68 | -86 | -63 | -24 |
| Profit before tax | 258 | 296 | 223 | 277 | 289 | 455 | 268 | 470 | 190 | 352 | 571 | 848 | 409 | 366 |
| Tax | 65 | 79 | 43 | 61 | 59 | 82 | 55 | 100 | 44 | 79 | 127 | 209 | 90 | 102 |
| Net profit | 193 | 217 | 159 | 213 | 227 | 357 | 209 | 370 | 147 | 273 | 445 | 639 | 319 | 264 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 497 | 1.744 | 1.664 | 1.632 | 1.605 | 1.777 | 1.716 | 1.794 | 1.922 | 1.673 | 2.032 | 1.987 | 1.573 | 1.440 |
| Equity | 259 | 276 | 335 | 348 | 575 | 732 | 741 | 911 | 836 | 883 | 1.100 | 1.139 | 857 | 721 |
| Long-term debt | 0 | 0 | 765 | 722 | 681 | 640 | 598 | 1.112 | 1.028 | 472 | 432 | 403 | 367 | 323 |
| Short-term debt | -262 | 1.473 | 564 | 561 | 348 | 405 | 377 | 317 | 558 | 306 | 497 | 427 | 341 | 378 |
| Total debt | -262 | 1.488 | 1.329 | 1.284 | 1.030 | 1.045 | 975 | 1.429 | 1.587 | 778 | 929 | 830 | 707 | 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Audit | Audit | 2006 | — | — |
JB Management | Management | 2006 | — | — |
JP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vuks Buch Holding ApS | Company | 50.0% | 50.0% | 2022 |
Jape Holding 2022 ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Møgelmose | Audit | 0 companies |
| Jonas Buch | Management | 0 companies |
| Jan Pedersen | Management | 0 companies |