| Revenue | DKK 2,7M | -16% |
| EBITDA | DKK 240K | -79% |
| Net profit | DKK -451K | -370% |
| Total assets | DKK 7M | +4% |
| Equity | DKK 1,9M | -19% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | -14 | -8 | 1.209 | 2.045 | 2.310 | 2.387 | 2.451 | 3.112 | 3.819 | 3.559 | 4.156 | 3.240 | 2.730 |
| Staff expenses | -0 | -0 | -0 | -489 | -1.330 | -1.325 | -1.419 | -1.376 | -1.741 | -2.144 | -1.946 | -2.740 | -2.093 | -2.490 |
| EBITDA | 88 | -9 | -8 | 720 | 715 | 985 | 968 | 1.075 | 1.371 | 1.675 | 1.613 | 1.416 | 1.148 | 240 |
| Depreciation & amort. | -0 | -0 | -0 | -74 | -365 | -567 | -734 | -801 | -1.176 | -1.130 | -1.194 | -1.038 | -703 | -668 |
| EBIT | 88 | -9 | -8 | 646 | 351 | 419 | 234 | 274 | 195 | 544 | 419 | 378 | 444 | -428 |
| Net financials | 308 | -2 | 2 | -26 | -61 | -53 | -108 | -65 | -73 | -135 | -166 | -213 | -228 | -136 |
| Profit before tax | 396 | -11 | -6 | 620 | 290 | 366 | 126 | 209 | 122 | 409 | 253 | 165 | 217 | -564 |
| Tax | 78 | 2 | 31 | 112 | 64 | 82 | 50 | 46 | 27 | 19 | 60 | 38 | 50 | -113 |
| Net profit | 318 | -14 | -37 | 508 | 226 | 284 | 76 | 163 | 95 | 390 | 193 | 127 | 167 | -451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 129 | 127 | 1.879 | 3.659 | 4.496 | 6.305 | 6.046 | 7.810 | 8.116 | 7.776 | 8.061 | 6.700 | 6.953 |
| Equity | 142 | 129 | 92 | 600 | 825 | 1.109 | 1.185 | 1.348 | 1.443 | 1.834 | 2.027 | 2.154 | 2.321 | 1.870 |
| Long-term debt | 0 | 0 | 0 | 649 | 1.325 | 1.428 | 2.223 | 1.993 | 3.022 | 2.657 | 2.327 | 2.265 | 1.497 | 1.650 |
| Short-term debt | 24 | 0 | 35 | 585 | 1.399 | 1.768 | 2.656 | 2.417 | 3.030 | 3.293 | 2.948 | 3.130 | 2.319 | 2.911 |
| Total debt | 24 | 0 | 35 | 1.234 | 2.724 | 3.196 | 4.879 | 4.410 | 6.052 | 5.949 | 5.275 | 5.395 | 3.817 | 4.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Management | Management | 2015 | — | — |
KB Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARLO G. HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Ehrenreich Schmidt | Management | 0 companies |
| Karlo Bach Gustavsen | Founder | 0 companies |