| Revenue | DKK 6,1M | +15% |
| EBITDA | DKK 2,4M | +200% |
| Net profit | DKK 188K | +120% |
| Total assets | DKK 23,8M | -6% |
| Equity | DKK 342K | +104% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 6.621 | 5.346 | 6.129 |
| Staff expenses | -4.059 | -3.124 | -3.746 |
| EBITDA | 2.562 | 795 | 2.383 |
| Depreciation & amort. | -1.091 | -1.733 | -1.226 |
| EBIT | 1.471 | -938 | 1.157 |
| Net financials | -2.373 | -1.427 | -1.119 |
| Profit before tax | -902 | 489 | 38 |
| Tax | -0 | -0 | -150 |
| Net profit | -902 | -938 | 188 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 28.053 | 25.244 | 23.786 |
| Equity | -8.408 | -9.346 | 342 |
| Long-term debt | 22.908 | 21.536 | 16.209 |
| Short-term debt | 13.553 | 13.053 | 12.808 |
| Total debt | 36.461 | 34.589 | 29.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 1971 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
BE Management | Management | 1971 | — | — |
IH Audit | Audit | 1971 | — | — |
MK Management | Management | 2009 | — | — |
LB Management | Management | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARLSSON BEARBEJDNINGSCENTER ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Werner Karlsson | Management | 0 companies |
| Peter Smed | Chief Executive Officer | 0 companies |
| Bjarne Ejvind Karlsson | Management | 0 companies |
| Iver Hansen Iversen | Audit | 0 companies |
| Mikkel Karlsson | Management | 0 companies |
| Lars Bjørn Karlsson | Management | 0 companies |
| Birthe Karlsson | Board of Directors | 0 companies |
| Elly Elena Karlsson | Board of Directors | 0 companies |
| Rasmus Karlsson | Board of Directors | 0 companies |