| Revenue | DKK 88,8M | +2% |
| EBITDA | DKK 64,6M | +25% |
| Net profit | DKK 31,6M | +175% |
| Total assets | DKK 2,4B | +4% |
| Equity | DKK 972,7M | +3% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.299 | 47.139 | 50.547 | 53.895 | 55.590 | 60.450 | 64.632 | 69.207 | 70.302 | 71.604 | 77.309 | 85.190 | 87.221 | 88.779 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.312 | -5.291 | -7.009 | -8.914 |
| EBITDA | 30.346 | 45.844 | 45.027 | 52.676 | 64.595 | 97.210 | 72.976 | 115.446 | 75.419 | 781.232 | 101.627 | 80.528 | 51.527 | 64.630 |
| Depreciation & amort. | 168 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30.178 | 45.844 | 45.027 | 52.676 | 64.595 | 97.210 | 72.976 | 115.446 | 75.419 | 781.232 | 101.627 | 80.528 | 51.527 | 64.630 |
| Net financials | -9.177 | -5.312 | -2.973 | -1.928 | -1.745 | -2.282 | -4.915 | -6.035 | 10.422 | 1.348 | -94 | -8.765 | -39.058 | -29.529 |
| Profit before tax | 21.001 | 40.532 | 42.054 | 50.748 | 62.850 | 94.928 | 68.061 | 109.411 | 85.841 | 782.580 | 101.533 | 71.763 | 12.469 | 35.101 |
| Tax | 5.269 | 10.136 | 2.619 | 11.809 | 13.901 | 20.929 | 15.382 | 24.761 | 15.455 | 171.197 | 21.242 | 15.073 | 982 | 3.478 |
| Net profit | 15.733 | 30.396 | 39.435 | 38.939 | 48.949 | 73.999 | 52.679 | 84.650 | 70.386 | 611.383 | 80.291 | 56.690 | 11.487 | 31.623 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 769.876 | 822.193 | 920.452 | 938.330 | 1.009.557 | 1.172.976 | 1.216.836 | 1.308.341 | 1.599.056 | 2.211.057 | 2.332.084 | 2.441.668 | 2.352.936 | 2.439.376 |
| Equity | 381.990 | 452.385 | 661.820 | 700.760 | 749.708 | 793.707 | 816.386 | 881.037 | 718.678 | 1.330.061 | 1.365.351 | 1.399.542 | 941.029 | 972.652 |
| Long-term debt | 80.020 | 74.426 | 67.188 | 60.900 | 93.615 | 81.865 | 69.648 | 62.692 | 317.425 | 280.644 | 223.980 | 316.078 | 758.509 | 892.300 |
| Short-term debt | 248.704 | 232.981 | 134.784 | 118.211 | 101.638 | 219.919 | 247.206 | 266.158 | 458.500 | 335.283 | 466.966 | 444.361 | 371.999 | 288.970 |
| Total debt | 328.723 | 307.407 | 201.972 | 179.111 | 195.253 | 301.784 | 316.854 | 328.850 | 775.925 | 615.927 | 690.946 | 760.439 | 1.130.508 | 1.181.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 1978 | — | — |
PS Management | Management | 1978 | — | — |
AJ Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PJK KARBERGHUS HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
Just & Karberg Holding ApS | Company | 20.0% | 20.0% | 2019 |
AJK FAMILIEHOLDING ApS | Company | 20.0% | 20.0% | 2019 |
Christianssæde ApS | Company | 10.0% | 10.0% | 2019 |
Just & Karberg Invest ApS | Company | 10.0% | 10.0% | 2019 |
TJK HOLDING ApS AF 12. FEBRUAR 2003 | Company | 25.0% | 25.0% | 2010 |
FK HOLDING ApS AF 12. FEBRUAR 2003 | Company | 25.0% | 25.0% | 2010 |
AJK HOLDING ApS AF 12. FEBRUAR 2003 | Company | 25.0% | 25.0% | 2010 |
PJK HOLDING ApS AF 12. FEBRUAR 2003 | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Peter Just Karberg | Management | 0 companies |
| Per Steen Molin Heinze | Management | 0 companies |
| Andreas Just Karberg | Management | 0 companies |
| Frederik Just Karberg | Board of Directors | 0 companies |
| Axel Tobias Vieth | Chairman | 0 companies |
| Albert Rygg Karberg | Board of Directors | 0 companies |
| Peter Flemming Just Karberg | Board of Directors | 0 companies |
| Søren Hedemand Jacobsen | Chairman | 0 companies |
| Inger Hanne Karberg | Board of Directors | 0 companies |
| Erik David Thomasen | Board of Directors | 0 companies |
| Gustav Just Karberg | Board of Directors | 0 companies |
| Jacob Erik Holm | Board of Directors | 0 companies |
| Brian Stubtoft | Board of Directors | 0 companies |
| Aage Cato Spang-Hanssen | Board of Directors | 0 companies |
| Thomas Just Karberg | Board of Directors | 0 companies |