| Revenue | DKK 506K | -71% |
| EBITDA | DKK -223K | -121% |
| Net profit | DKK -281K | -131% |
| Total assets | DKK 3,1M | -32% |
| Equity | DKK 2,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 785 | 372 | 993 | 994 | 1.230 | 1.092 | 1.181 | 1.201 | 1.040 | 1.341 | 1.619 | 1.688 | 1.768 | 506 |
| Staff expenses | -553 | -426 | -575 | -649 | -566 | -584 | -432 | -630 | -600 | -584 | -670 | -689 | -712 | -728 |
| EBITDA | 232 | -41 | 418 | 346 | 664 | 507 | 748 | 570 | 439 | 757 | 950 | 998 | 1.057 | -223 |
| Depreciation & amort. | 25 | -3 | -3 | -3 | -0 | -0 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 207 | -44 | 415 | 343 | 664 | 507 | 743 | 565 | 434 | 751 | 950 | 998 | 1.057 | -223 |
| Net financials | -134 | 75 | 277 | 84 | 32 | 162 | -148 | 96 | 97 | 798 | -486 | 263 | 118 | -127 |
| Profit before tax | 73 | 32 | 692 | 427 | 696 | 669 | 594 | 661 | 531 | 1.549 | 463 | 1.261 | 1.175 | -350 |
| Tax | 20 | 6 | 174 | 105 | 157 | 150 | 136 | 146 | 120 | 343 | 105 | 282 | 263 | -68 |
| Net profit | 53 | 25 | 518 | 323 | 540 | 519 | 458 | 516 | 412 | 1.206 | 358 | 980 | 911 | -281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 995 | 965 | 1.816 | 1.817 | 2.175 | 2.479 | 2.698 | 2.926 | 2.134 | 2.949 | 2.955 | 3.924 | 4.516 | 3.075 |
| Equity | 204 | 180 | 698 | 449 | 668 | 647 | 605 | 671 | 557 | 1.413 | 1.772 | 2.751 | 2.713 | 2.432 |
| Long-term debt | 20 | 0 | 170 | 0 | 0 | 0 | 0 | 142 | 120 | 343 | 102 | 282 | 258 | 0 |
| Short-term debt | 770 | 785 | 948 | 1.368 | 1.506 | 1.832 | 2.093 | 2.113 | 1.457 | 1.192 | 1.081 | 891 | 1.545 | 644 |
| Total debt | 791 | 785 | 1.118 | 1.368 | 1.506 | 1.832 | 2.093 | 2.255 | 1.577 | 1.535 | 1.183 | 1.172 | 1.803 | 644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2006 | — | — |
MC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARMEL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Morten Carmel | Management | 0 companies |