| Revenue | DKK 4M | +23% |
| EBITDA | DKK 1,3M | +93% |
| Net profit | DKK 942K | +92% |
| Total assets | DKK 3,5M | +32% |
| Equity | DKK 2,5M | +21% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.097 | 5.278 | 3.819 | 3.680 | 4.370 | 3.374 | 3.352 | 3.703 | 2.910 | 3.199 | 4.288 | 3.993 | 3.292 | 4.044 |
| Staff expenses | -2.849 | -3.379 | -3.057 | -2.863 | -2.853 | -2.953 | -2.991 | -3.171 | -2.577 | -3.002 | -3.118 | -2.730 | -2.627 | -2.759 |
| EBITDA | 1.248 | 1.899 | 762 | 816 | 1.516 | 421 | 477 | 532 | 333 | 197 | 1.169 | 1.263 | 666 | 1.285 |
| Depreciation & amort. | -95 | -191 | -173 | -186 | -170 | -96 | 58 | -18 | -12 | -18 | -18 | -18 | -51 | -59 |
| EBIT | 1.153 | 1.708 | 588 | 630 | 1.346 | 325 | 419 | 514 | 320 | 178 | 1.151 | 1.244 | 615 | 1.225 |
| Net financials | 10 | 3 | 18 | 22 | -11 | -22 | -58 | -58 | -57 | -8 | 19 | 29 | 23 | 13 |
| Profit before tax | 1.163 | 1.711 | 607 | 653 | 1.335 | 303 | 360 | 456 | 263 | 170 | 1.170 | 1.273 | 638 | 1.238 |
| Tax | 342 | 471 | 170 | 67 | 323 | 81 | 99 | 110 | 66 | 40 | 273 | 293 | 146 | 296 |
| Net profit | 821 | 1.240 | 436 | 586 | 1.012 | 222 | 262 | 346 | 197 | 130 | 897 | 980 | 492 | 942 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.614 | 4.757 | 4.675 | 4.970 | 5.282 | 4.074 | 4.553 | 4.668 | 2.990 | 3.202 | 4.207 | 4.276 | 2.674 | 3.520 |
| Equity | 1.990 | 2.730 | 3.167 | 3.453 | 2.714 | 2.136 | 2.398 | 1.995 | 2.092 | 2.222 | 3.119 | 3.099 | 2.090 | 2.533 |
| Long-term debt | 135 | 345 | 292 | 233 | 171 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.481 | 1.668 | 1.202 | 1.283 | 2.397 | 1.832 | 2.154 | 2.674 | 898 | 979 | 1.087 | 1.177 | 584 | 988 |
| Total debt | 1.616 | 2.012 | 1.493 | 1.515 | 2.568 | 1.937 | 2.154 | 2.674 | 898 | 979 | 1.087 | 1.177 | 584 | 988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 2000 | — | — |
ME Management | Management | 1979 | — | — |
BB Management | Management | 2010 | — | — |
KO Deputy | Deputy | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
PB | Board of Directors | 2010 | — | — |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAROLINE INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Bang | Audit | 0 companies |
| Max Erik Sørensen | Management | 0 companies |
| Benny Buch | Management | 0 companies |
| Kirsten Overgaard | Deputy | 0 companies |
| Henning Storm Knudsen | Chairman | 0 companies |
| Lissy Sørensen | Board of Directors | 0 companies |
| Pia Buch | Board of Directors | 0 companies |
| Zille Caroline Nelius Buch | Board of Directors | 0 companies |