| Revenue | DKK 5,2M | -1% |
| EBITDA | DKK 660K | -26% |
| Net profit | DKK 136K | -58% |
| Total assets | DKK 1,4M | -25% |
| Equity | DKK 525K | +35% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 4.771 | 1.345 | 3.731 | 5.551 | 5.314 | 5.235 |
| Staff expenses | -2.553 | -1.258 | -2.595 | -4.408 | -4.425 | -4.575 |
| EBITDA | -931 | 87 | 1.136 | 1.143 | 889 | 660 |
| Depreciation & amort. | -0 | -399 | -408 | -432 | -422 | -461 |
| EBIT | -931 | -312 | 728 | 712 | 467 | 199 |
| Net financials | -119 | -62 | -78 | -37 | -50 | -19 |
| Profit before tax | -1.050 | -374 | 650 | 675 | 417 | 180 |
| Tax | -231 | -0 | 62 | 53 | 96 | 44 |
| Net profit | -819 | -374 | 589 | 622 | 322 | 136 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.440 | 2.455 | 2.593 | 2.494 | 1.883 | 1.419 |
| Equity | -769 | -1.144 | -555 | 67 | 389 | 525 |
| Long-term debt | 0 | 0 | 0 | 0 | 403 | 0 |
| Short-term debt | 3.439 | 3.599 | 3.148 | 2.427 | 1.091 | 894 |
| Total debt | 3.439 | 3.599 | 3.148 | 2.427 | 1.494 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2018 | — | — |
JL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUCK BRAMSEN ApS | Company | 33.3% | 50.0% | 2025 |
BUBMA INVEST ApS | Company | 25.0% | 25.0% | 2018 |
Salazar de Sousa Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bernardo Joao Salazar de Sousa | Management | 0 companies |
| Julian Lucas | Management | 0 companies |
| Kristoffer Buck Bramsen | Chairman | 0 companies |
| Markus Dahl Pedersen | Board of Directors | 0 companies |