| Revenue | DKK 4,3M | +12% |
| EBITDA | DKK 1,3M | +12% |
| Net profit | DKK 564K | +9% |
| Total assets | DKK 4,6M | -9% |
| Equity | DKK 2,4M | +15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.398 | 1.122 | 1.260 | 1.160 | 864 | 1.168 | 1.492 | 1.446 | 1.664 | 1.563 | 1.803 | 2.858 | 3.884 | 4.334 |
| Staff expenses | -1.241 | -934 | -952 | -954 | -880 | -796 | -892 | -941 | -963 | -970 | -921 | -2.237 | -2.761 | -3.077 |
| EBITDA | -28 | 76 | 215 | 206 | -16 | 322 | 600 | 505 | 701 | 593 | 883 | 621 | 1.123 | 1.257 |
| Depreciation & amort. | -0 | -0 | -0 | -69 | -68 | -86 | -160 | -164 | -164 | -163 | -175 | -300 | -427 | -496 |
| EBIT | -28 | 76 | 215 | 137 | -84 | 236 | 440 | 341 | 537 | 430 | 708 | 321 | 696 | 761 |
| Net financials | -64 | -53 | -47 | -27 | -19 | -16 | -60 | -48 | -51 | -45 | -45 | -48 | -35 | -37 |
| Profit before tax | -92 | 23 | 168 | 109 | -103 | 220 | 380 | 292 | 486 | 385 | 664 | 273 | 661 | 723 |
| Tax | -19 | -52 | 44 | -0 | -23 | 48 | 83 | 66 | 108 | 85 | 147 | 61 | 145 | 160 |
| Net profit | -73 | 75 | 124 | 110 | -80 | 172 | 297 | 226 | 378 | 300 | 517 | 211 | 516 | 564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.851 | 3.711 | 4.190 | 4.076 | 3.689 | 4.557 | 4.407 | 4.137 | 4.028 | 3.871 | 4.078 | 4.917 | 5.029 | 4.551 |
| Equity | — | 2.229 | 2.353 | 2.362 | 2.120 | 2.292 | 1.489 | 1.015 | 1.393 | 1.444 | 1.760 | 1.672 | 2.038 | 2.351 |
| Long-term debt | 613 | 476 | 2.019 | 1.893 | 868 | 1.274 | 1.913 | 1.752 | 1.587 | 1.418 | 1.245 | 1.122 | 1.036 | 942 |
| Short-term debt | 942 | 864 | 406 | 372 | 329 | 571 | 570 | 939 | 628 | 603 | 685 | 1.710 | 1.578 | 945 |
| Total debt | 1.555 | 1.340 | 1.837 | 1.714 | 1.198 | 1.844 | 2.483 | 2.691 | 2.214 | 2.021 | 1.930 | 2.833 | 2.613 | 1.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
BK Founder | Founder | 2010 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marso Holding ApS | Company | 50.0% | 50.0% | 2016 |
JENS KARSTENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bodil Marie Bobjerg Karstensen | Chief Executive Officer | 0 companies |
| Bruno Karstensen | Founder | 0 companies |
| Michael Christensen | Chief Executive Officer | 0 companies |