| Revenue | DKK 241K | +753% |
| EBITDA | DKK 405K | +8% |
| Net profit | DKK -34K | +48% |
| Total assets | DKK 7,1M | -7% |
| Equity | DKK 415K | +127% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -289 | -69 | -36 | -39 | 9 | 14 | 40 | -28 | 65 | 528 | -65 | 28 | 241 |
| Staff expenses | -93 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -137 | -215 | -221 |
| EBITDA | -382 | -69 | -36 | -39 | 9 | 14 | 40 | -28 | 65 | 528 | -201 | 376 | 405 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -56 | -56 | -0 | -0 | -4 |
| EBIT | -382 | -69 | -36 | -39 | 9 | 14 | 40 | -63 | 9 | 472 | -201 | 376 | 401 |
| Net financials | -69 | -31 | -36 | -35 | -53 | -53 | -52 | -57 | -206 | -245 | -203 | -492 | -553 |
| Profit before tax | -450 | -100 | -72 | -74 | -44 | -39 | -12 | -120 | -197 | 227 | -405 | -116 | -152 |
| Tax | -0 | -40 | -25 | -0 | -25 | -0 | -26 | -3 | -69 | -42 | -3 | -51 | -119 |
| Net profit | -450 | -60 | -46 | -74 | -19 | -39 | 14 | -118 | -128 | 269 | -402 | -65 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 208 | 123 | 145 | 136 | 110 | 178 | 110 | 3.832 | 4.497 | 4.371 | 4.373 | 7.699 | 7.148 |
| Equity | -884 | -944 | -991 | -1.065 | -1.084 | -1.123 | -1.109 | -1.226 | -1.354 | -1.085 | -1.487 | -1.551 | 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.765 | 4.454 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.092 | 1.067 | 1.135 | 1.200 | 1.194 | 1.301 | 1.219 | 1.293 | 1.397 | 5.455 | 5.859 | 9.250 | 6.733 |
| Total debt | 1.092 | 1.067 | 1.135 | 1.200 | 1.194 | 1.301 | 1.219 | 5.058 | 5.850 | 5.455 | 5.859 | 9.250 | 6.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2012 | — | — |
OB Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARMARK HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Karmark | Management | 0 companies |
| Ole Bakman | Founder | 0 companies |