| Revenue | DKK 1,6M | +1% |
| EBITDA | DKK 1,6M | +1% |
| Net profit | DKK 773K | +21% |
| Total assets | DKK 12,2M | -3% |
| Equity | DKK 2M | +64% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.560 | 1.600 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 1.680 | 1.593 | 1.606 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.504 | 1.580 | 1.660 | 1.660 | 1.584 | 1.621 | 1.660 | 1.634 | 1.472 | 1.554 | 1.660 | 1.593 | 1.606 |
| Depreciation & amort. | 293 | -375 | -375 | -375 | -381 | -381 | -381 | -381 | -381 | -381 | -381 | -346 | -346 |
| EBIT | 1.211 | 1.205 | 1.285 | 1.285 | 1.204 | 1.241 | 1.279 | 1.254 | 1.091 | 1.173 | 1.279 | 1.246 | 1.260 |
| Net financials | -545 | -429 | -603 | -1.452 | -479 | -437 | -436 | -298 | -245 | -251 | -254 | -277 | -268 |
| Profit before tax | 666 | 776 | 681 | -167 | 724 | 804 | 844 | 956 | 846 | 922 | 1.025 | 969 | 991 |
| Tax | 174 | -44 | 172 | -42 | 160 | 178 | 187 | 211 | 189 | 205 | 228 | 332 | 219 |
| Net profit | 492 | 820 | 510 | -125 | 564 | 626 | 656 | 745 | 657 | 717 | 797 | 637 | 773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.254 | 20.697 | 19.758 | 15.575 | 15.114 | 14.949 | 14.354 | 13.974 | 13.599 | 13.257 | 12.876 | 12.486 | 12.157 |
| Equity | 681 | 1.009 | 699 | 574 | 1.138 | 1.164 | 1.220 | 1.314 | 1.228 | 1.287 | 1.368 | 1.209 | 1.982 |
| Long-term debt | 15.240 | 16.376 | 15.664 | 10.690 | 10.010 | 9.306 | 8.594 | 7.758 | 6.957 | 6.199 | 5.427 | 4.812 | 4.219 |
| Short-term debt | 1.409 | 1.556 | 1.660 | 2.538 | 2.216 | 2.752 | 2.835 | 3.219 | 3.768 | 4.166 | 4.517 | 4.803 | 4.329 |
| Total debt | 16.649 | 17.932 | 17.324 | 13.228 | 12.226 | 12.059 | 11.429 | 10.977 | 10.725 | 10.365 | 9.944 | 9.616 | 8.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC Management | Management | 2011 | — | — |
BC Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CRAMER NY HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Cramer | Management | 0 companies |
| Bent Cramer | Founder | 0 companies |