| Revenue | DKK 1,3M | -10% |
| EBITDA | DKK 647K | +134% |
| Net profit | DKK 102K | +105% |
| Total assets | DKK 19,2M | -38% |
| Equity | DKK 525K | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 857 | 931 | 938 | 1.093 | 1.217 | 1.246 | 1.263 | 1.243 | 1.256 | 1.315 | 1.324 | 1.491 | 1.348 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 398 | 2.847 | 1.520 | 602 | 355 | 664 | 724 | 597 | 379 | 528 | 746 | -1.884 | 647 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 398 | 2.847 | 1.520 | 602 | 355 | 664 | 724 | 597 | 379 | 528 | 746 | -1.884 | 647 |
| Net financials | -522 | -435 | -429 | -406 | -278 | -192 | -144 | -132 | -290 | -254 | 844 | -764 | -516 |
| Profit before tax | -120 | 2.413 | 1.091 | 195 | 77 | 472 | 580 | 464 | 90 | 275 | 1.590 | -2.647 | 132 |
| Tax | -30 | 519 | 254 | 44 | 17 | 104 | 128 | 104 | 20 | 60 | 350 | -585 | 30 |
| Net profit | -90 | 1.894 | 837 | 151 | 60 | 368 | 452 | 361 | 70 | 214 | 1.240 | -2.063 | 102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.859 | 14.381 | 17.584 | 20.813 | 18.400 | 18.300 | 18.513 | 21.085 | 18.203 | 18.215 | 37.632 | 31.142 | 19.175 |
| Equity | 139 | 2.032 | 2.869 | 3.021 | 3.081 | 3.449 | 3.701 | 3.462 | 1.032 | 1.246 | 2.486 | 423 | 525 |
| Long-term debt | 11.166 | 18.369 | 22.352 | 26.621 | 13.222 | 13.126 | 13.031 | 12.937 | 14.279 | 14.050 | 12.938 | 12.706 | 12.473 |
| Short-term debt | 555 | 2.656 | 2.776 | 3.675 | 1.273 | 830 | 873 | 3.775 | 1.961 | 1.990 | 21.289 | 17.603 | 5.767 |
| Total debt | 11.721 | 11.841 | 13.952 | 16.986 | 14.496 | 13.956 | 13.904 | 16.712 | 16.240 | 16.040 | 34.227 | 30.309 | 18.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2007 | — | — |
KC Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARMAS ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Sylvester Hoe | Management | 0 companies |
| Kåre Christensen | Management | 0 companies |