| Revenue | DKK 1,7M | +51% |
| EBITDA | DKK 774K | +239% |
| Net profit | DKK 206K | +148% |
| Total assets | DKK 6M | +4% |
| Equity | DKK 5M | +4% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.686 | 3.028 | 1.957 | 2.331 | 2.574 | 3.060 | 2.226 | 1.532 | 1.125 | 1.700 |
| Staff expenses | -2.658 | -1.988 | -1.683 | -1.226 | -1.151 | -1.324 | -1.394 | -1.141 | -896 | -926 |
| EBITDA | 2.028 | 1.040 | 274 | 1.105 | 1.423 | 1.736 | 831 | 391 | 229 | 774 |
| Depreciation & amort. | -1.212 | -1.094 | -1.004 | -1.014 | -905 | -793 | -793 | -793 | -793 | -532 |
| EBIT | 815 | -53 | -730 | 91 | 518 | 943 | 38 | -402 | -565 | 243 |
| Net financials | -357 | -271 | -67 | -81 | -85 | -33 | -16 | 5 | 23 | 24 |
| Profit before tax | 458 | -324 | -797 | 10 | 432 | 910 | 22 | -398 | -542 | 266 |
| Tax | 94 | -40 | -380 | 210 | 96 | 196 | 9 | -86 | -111 | 60 |
| Net profit | 365 | -285 | -417 | -200 | 336 | 714 | 13 | -311 | -431 | 206 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.601 | 13.686 | 12.520 | 12.593 | 9.734 | 8.530 | 7.452 | 6.154 | 5.772 | 5.997 |
| Equity | 5.365 | 5.080 | 4.663 | 4.463 | 4.799 | 5.514 | 5.526 | 5.215 | 4.784 | 4.990 |
| Long-term debt | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.113 | 8.431 | 7.856 | 8.090 | 4.633 | 2.641 | 1.541 | 656 | 877 | 1.004 |
| Total debt | 8.113 | 8.431 | 7.856 | 8.125 | 4.633 | 2.641 | 1.541 | 656 | 877 | 1.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARLIIS ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Liisberg-Larsen | Management | 0 companies |
| Julie Saul Sparsø | Board of Directors | 0 companies |
| Martin Lavesen | Board of Directors | 0 companies |
| Simone Sparsø | Board of Directors | 0 companies |
| Jens Liisberg-Larsen | Board of Directors | 0 companies |
| Amalie Hempel Spork Sparsø | Board of Directors | 0 companies |
| Jørgen Leif Cadovius | Chairman | 0 companies |