| Revenue | DKK -935K | -182% |
| EBITDA | DKK -2,7M | -33% |
| Net profit | DKK -2,8M | -48% |
| Total assets | DKK 5,9M | -25% |
| Equity | DKK -2,3M | -85% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.111 | 1.163 | 1.898 | 2.508 | 2.723 | 1.574 | 2.338 | -264 | -1.617 | 2.904 | 5.488 | 3.481 | 1.135 | -935 |
| Staff expenses | -846 | -793 | -1.393 | -1.854 | -2.088 | -2.088 | -1.933 | -2.299 | -2.537 | -2.494 | -4.130 | -4.089 | -3.169 | -1.775 |
| EBITDA | 266 | 370 | 505 | 654 | 635 | -243 | 404 | -2.563 | -4.154 | 409 | 1.358 | -609 | -2.034 | -2.710 |
| Depreciation & amort. | -25 | -28 | -48 | -59 | -60 | -60 | -35 | -29 | -42 | -31 | -77 | -147 | -135 | -126 |
| EBIT | 241 | 342 | 456 | 595 | 575 | -303 | 369 | -2.592 | -4.196 | 379 | 1.282 | -756 | -2.169 | -2.835 |
| Net financials | -166 | -133 | -159 | -265 | -183 | -178 | -148 | -219 | -185 | -119 | -197 | 12 | -361 | -312 |
| Profit before tax | 75 | 209 | 297 | 330 | 392 | -481 | 222 | -2.811 | -4.381 | 260 | 1.085 | -744 | -2.440 | -3.124 |
| Tax | 22 | 51 | 80 | 87 | 89 | -189 | 56 | -658 | -804 | 59 | 897 | -158 | -524 | -289 |
| Net profit | 53 | 158 | 217 | 243 | 303 | -292 | 166 | -2.153 | -3.577 | 201 | 188 | -586 | -1.916 | -2.835 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.055 | 4.610 | 5.968 | 7.088 | 8.768 | 9.829 | 10.850 | 9.279 | 8.463 | 7.976 | 10.260 | 9.617 | 7.928 | 5.927 |
| Equity | -475 | -317 | -100 | 143 | 445 | 153 | 319 | -1.834 | 889 | 1.090 | 1.279 | 693 | -1.223 | -2.264 |
| Long-term debt | 0 | 0 | 0 | 5.679 | 87 | 0 | 0 | 0 | 141 | 106 | 334 | 113 | 124 | 121 |
| Short-term debt | 3.530 | 4.927 | 6.068 | 1.267 | 8.235 | 9.676 | 10.484 | 11.113 | 7.433 | 6.779 | 8.629 | 8.811 | 9.026 | 8.070 |
| Total debt | 3.530 | 4.927 | 6.068 | 6.946 | 8.323 | 9.676 | 10.484 | 11.113 | 7.574 | 6.885 | 8.963 | 8.924 | 9.151 | 8.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUGGERS HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Kampp Berliner | Management | 0 companies |