| Revenue | DKK 504K | +23% |
| EBITDA | DKK 100K | -94% |
| Net profit | DKK 39K | -97% |
| Total assets | DKK 10,9M | -1% |
| Equity | DKK 6,7M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 490 | 538 | 704 | 685 | 756 | 647 | 481 | 486 | 462 | 510 | 582 | 408 | 504 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -494 | -199 | -185 | -178 | -234 | -254 | -125 | -155 |
| EBITDA | 1.182 | 105 | 148 | 5.955 | 1.003 | 1.030 | 819 | 133 | 137 | 1.570 | 194 | 1.512 | 1.555 | 100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.182 | 105 | 148 | 5.955 | 1.003 | 1.030 | 819 | 133 | 137 | 1.570 | 194 | 1.512 | 1.555 | 100 |
| Net financials | -420 | 5.425 | -135 | -6.284 | 451 | 238 | -541 | -93 | -49 | 1.358 | -33 | 1.250 | 1.427 | -50 |
| Profit before tax | 762 | 5.530 | 14 | -329 | 854 | 769 | 634 | 40 | 88 | 1.528 | 162 | 1.462 | 1.482 | 51 |
| Tax | 190 | 1.351 | 1 | 291 | 188 | 169 | 131 | 3 | 21 | 336 | 36 | 323 | 326 | 12 |
| Net profit | 572 | 4.179 | 13 | -620 | 666 | 600 | 503 | 37 | 68 | 1.191 | 126 | 1.140 | 1.156 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.757 | 19.152 | 20.241 | 9.118 | 9.504 | 10.000 | 7.197 | 6.599 | 6.783 | 8.107 | 8.153 | 9.574 | 11.021 | 10.941 |
| Equity | 653 | 4.832 | 4.845 | 4.225 | 1.890 | 2.490 | 2.992 | 3.029 | 3.097 | 4.288 | 4.415 | 5.554 | 6.711 | 6.749 |
| Long-term debt | 7.344 | 7.232 | 7.097 | 4.120 | 3.848 | 1.781 | 162 | 162 | 291 | 150 | 150 | 150 | 317 | 317 |
| Short-term debt | 3.571 | 5.396 | 6.533 | 532 | 3.388 | 5.236 | 3.640 | 3.001 | 2.983 | 2.945 | 2.861 | 2.851 | 2.641 | 2.518 |
| Total debt | 10.914 | 12.628 | 13.630 | 4.652 | 7.236 | 7.017 | 3.802 | 3.163 | 3.274 | 3.094 | 3.011 | 3.001 | 2.958 | 2.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2016 | — | — |
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARIOCA HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bastholm | Management | 0 companies |
| Michael Størzer-Haxholm | Management | 0 companies |