| Revenue | DKK 838K | +6% |
| EBITDA | DKK 838K | +6% |
| Net profit | DKK 523K | +15% |
| Total assets | DKK 5M | +5% |
| Equity | DKK 1,9M | +39% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.392 | 2.726 | 1.321 | 1.207 | 1.290 | 1.317 | 1.716 | 1.664 | 2.171 | 2.429 | 2.546 | 1.521 | 792 | 838 |
| Staff expenses | -120 | -278 | -419 | -607 | -561 | -823 | -931 | -1.035 | -1.023 | -891 | -1.063 | -586 | -0 | -0 |
| EBITDA | 832 | 788 | 902 | 600 | 730 | 493 | 784 | 629 | 1.148 | 1.538 | 1.483 | 935 | 792 | 838 |
| Depreciation & amort. | -133 | -160 | -143 | -145 | -168 | -167 | -180 | -195 | -233 | -455 | -203 | -110 | -163 | -165 |
| EBIT | 699 | 628 | 759 | 455 | 561 | 326 | 604 | 435 | 915 | 1.083 | 1.280 | 825 | 628 | 673 |
| Net financials | -398 | -109 | -99 | -78 | -86 | -74 | -66 | -45 | -40 | 5 | 10 | -39 | -43 | -0 |
| Profit before tax | 301 | 520 | 660 | 378 | 475 | 252 | 538 | 389 | 876 | 1.088 | 1.290 | 786 | 585 | 673 |
| Tax | 16 | 85 | 167 | 104 | -5 | 69 | 121 | 87 | 193 | 244 | 302 | 107 | 129 | 149 |
| Net profit | 285 | 435 | 493 | 273 | 481 | 184 | 418 | 303 | 682 | 843 | 988 | 679 | 457 | 523 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.795 | 5.449 | 6.127 | 6.090 | 6.369 | 6.258 | 6.440 | 6.517 | 7.470 | 7.657 | 8.620 | 4.506 | 4.776 | 5.014 |
| Equity | 1.654 | 2.089 | 2.581 | 2.855 | 3.335 | 3.519 | 3.937 | 4.089 | 4.771 | 5.365 | 6.352 | 879 | 1.336 | 1.859 |
| Long-term debt | 2.169 | 2.131 | 1.924 | 1.803 | 1.678 | 1.555 | 1.428 | 1.303 | 1.176 | 1.479 | 1.303 | 834 | 0 | 0 |
| Short-term debt | 1.831 | 1.101 | 1.443 | 1.223 | 1.144 | 944 | 809 | 833 | 1.198 | 530 | 666 | 2.539 | 3.144 | 2.824 |
| Total debt | 3.999 | 3.232 | 3.367 | 3.026 | 2.822 | 2.499 | 2.237 | 2.135 | 2.374 | 2.009 | 1.969 | 3.373 | 3.144 | 2.824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
KJ Management | Management | 2023 | — | — |
VC Management | Management | 1989 | — | — |
CL Audit | Audit | 1989 | — | — |
KJ Management | Management | 2023 | — | — |
JI Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
First Camp Danmark A/S | Company | 100.0% | 100.0% | 2023 |
Rest 1990-20 ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Karl Johan Söör | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| C L Revision | Audit | 0 companies |
| Karl Johan Söör | Management | 0 companies |
| Jørgen Ib Ziska | Management | 0 companies |
| Hans Göran Meijer | Board of Directors | 0 companies |
| Ola Johan Michael Bååth | Board of Directors | 0 companies |