| Revenue | DKK -122K | -109% |
| EBITDA | DKK -122K | -109% |
| Net profit | DKK 2,3M | -45% |
| Total assets | DKK 53,4M | +5% |
| Equity | DKK 40,2M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 835 | 1.166 | 1.186 | 757 | 1.650 | 1.703 | 1.697 | 1.769 | 2.589 | 14.110 | 2.969 | 1.380 | -122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 835 | 1.166 | 1.186 | 757 | 1.650 | 1.703 | 1.697 | 1.769 | 2.589 | 14.110 | 2.969 | 1.380 | -122 |
| Depreciation & amort. | -17 | -33 | -36 | -46 | 59 | -61 | -61 | -61 | -61 | -59 | -41 | -51 | -44 |
| EBIT | 818 | 1.133 | 1.151 | 711 | 1.591 | 1.642 | 1.637 | 1.708 | 2.528 | 14.051 | 2.927 | 1.329 | -166 |
| Net financials | 1.148 | 1.407 | 1.623 | 752 | 1.351 | 679 | 345 | 472 | 3.260 | -63 | -8.156 | 2.611 | 2.932 |
| Profit before tax | 1.965 | 2.540 | 2.773 | 1.463 | 2.942 | 2.321 | 1.982 | 2.181 | 5.789 | 13.988 | -5.229 | 3.941 | 2.766 |
| Tax | 388 | 582 | 685 | 474 | 640 | 488 | 416 | 803 | 719 | 3.255 | 116 | -239 | 488 |
| Net profit | 1.577 | 1.958 | 2.088 | 990 | 2.302 | 1.833 | 1.566 | 1.378 | 5.070 | 10.733 | -5.345 | 4.180 | 2.278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.154 | 26.188 | 27.764 | 31.663 | 33.906 | 35.066 | 35.930 | 37.407 | 54.872 | 57.502 | 48.925 | 50.656 | 53.421 |
| Equity | 11.132 | 13.090 | 15.178 | 16.168 | 18.470 | 20.303 | 21.869 | 23.247 | 28.316 | 39.050 | 33.705 | 37.884 | 40.162 |
| Long-term debt | 7.000 | 11.194 | 10.526 | 9.822 | 9.404 | 8.734 | 7.875 | 7.130 | 6.046 | 3.346 | 2.921 | 137 | 138 |
| Short-term debt | 664 | 1.596 | 1.758 | 5.380 | 5.739 | 5.748 | 5.917 | 6.383 | 20.510 | 15.106 | 12.299 | 12.635 | 13.121 |
| Total debt | 7.664 | 12.790 | 12.284 | 15.202 | 15.143 | 14.482 | 13.792 | 13.512 | 26.556 | 18.452 | 15.220 | 12.772 | 13.259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Audit | Audit | 1986 | — | — |
JH Unofficial title | Unofficial title | 2026 | — | — |
OT | Audit | 1995 | — | — |
NC Management | Management | 2008 | — | — |
KB Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARIMI ApS | Company | 100.0% | 100.0% | 2021 |
K. O. BØGH HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Weck Warhuus | Audit | 0 companies |
| Jesper Hedegaard | Unofficial title | 0 companies |
| Ole Tilsted Christensen | Audit | 0 companies |
| Niels Christian Schouboe Bech | Management | 0 companies |
| Karl-Otto Bøgh-Kristensen | Founder | 0 companies |