| Revenue | DKK 77,1M | +22% |
| EBITDA | DKK 22,9M | +67% |
| Net profit | DKK 14,7M | +98% |
| Total assets | DKK 68,1M | +2% |
| Equity | DKK 32,3M | +29% |
| Employees | 84 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.835 | 35.937 | 44.889 | 39.831 | 39.401 | 35.612 | 43.096 | 43.297 | 41.047 | 45.893 | 48.784 | 63.215 | 77.101 |
| Staff expenses | -23.701 | -26.796 | -32.470 | -32.531 | -32.465 | -32.572 | -37.045 | -39.959 | -37.351 | -36.667 | -39.459 | -49.544 | -54.241 |
| EBITDA | 5.134 | 9.140 | 7.904 | 7.301 | 6.937 | 3.039 | 6.051 | 3.337 | 3.696 | 9.225 | 9.325 | 13.672 | 22.860 |
| Depreciation & amort. | 1.661 | -1.764 | -1.553 | -1.724 | -1.347 | -1.766 | -2.595 | -2.652 | -2.888 | -3.241 | -2.177 | -3.500 | -3.523 |
| EBIT | 3.473 | 7.376 | 6.351 | 5.577 | 5.590 | 1.273 | 3.456 | 685 | 808 | 5.984 | 7.148 | 10.172 | 19.337 |
| Net financials | -2.336 | -2.188 | -1.554 | 91 | -337 | -358 | -223 | 170 | -374 | -70 | -110 | -592 | -402 |
| Profit before tax | 1.138 | 5.188 | 4.797 | 5.668 | 5.253 | 916 | 3.233 | 855 | 433 | 5.914 | 7.038 | 9.580 | 18.934 |
| Tax | 269 | 1.222 | 1.306 | 1.192 | 1.566 | 422 | 488 | 200 | 106 | 1.304 | 1.541 | 2.129 | 4.188 |
| Net profit | 869 | 3.926 | 3.491 | 4.476 | 3.687 | 494 | 2.745 | 656 | 327 | 4.609 | 5.497 | 7.451 | 14.746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.533 | 32.891 | 32.520 | 32.566 | 32.950 | 33.017 | 38.982 | 36.931 | 37.175 | 42.776 | 54.407 | 66.659 | 68.121 |
| Equity | 4.907 | 8.333 | 11.019 | 15.495 | 19.182 | 11.676 | 14.178 | 14.834 | 15.161 | 19.770 | 30.937 | 25.031 | 32.277 |
| Long-term debt | 2.863 | 2.704 | 0 | 0 | 0 | 0 | 0 | 1.343 | 3.153 | 3.209 | 3.276 | 7.212 | 6.205 |
| Short-term debt | 17.836 | 19.894 | 15.733 | 11.506 | 11.641 | 19.409 | 22.605 | 18.830 | 17.264 | 18.375 | 18.644 | 30.633 | 25.884 |
| Total debt | 20.698 | 22.598 | 15.733 | 11.506 | 11.641 | 19.409 | 22.605 | 20.173 | 20.417 | 21.584 | 21.920 | 37.845 | 32.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2014 | — | — |
PK Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
PB | Board of Directors | 2018 | — | — |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Carmo Holding ApS | Company | 100.0% | 100.0% | 2017 |
Carmo Invest ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Steenstrup Ishøy | Management | 0 companies |
| Peter Kallermann | Audit | 0 companies |
| Knud Carsten Bernhard Lønfeldt | Board of Directors | 0 companies |
| Mette Brøndum | Board of Directors | 0 companies |
| Steen Ishøy | Chairman | 0 companies |
| Anne Katrine Boelsmand | Board of Directors | 0 companies |
| John Lindhardt Frandsen | Board of Directors | 0 companies |
| Dorthe Merete Ishøy | Board of Directors | 0 companies |
| Per Brix | Board of Directors | 0 companies |
| Anders Johnsen | Board of Directors | 0 companies |