| Revenue | DKK 9,8M | +482% |
| EBITDA | DKK -289K | +82% |
| Net profit | DKK -601K | +62% |
| Total assets | DKK 9,9M | -9% |
| Equity | DKK -1,7M | -49% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.494 | 7.946 | 9.032 | 8.691 | 8.492 | 10.404 | 9.275 | 8.150 | 1.678 | 9.772 |
| Staff expenses | -5.383 | -6.158 | -7.722 | -7.843 | -7.303 | -9.232 | -8.660 | -8.905 | -3.278 | -10.061 |
| EBITDA | 1.110 | 1.787 | 1.310 | 848 | 1.189 | 1.172 | 615 | -755 | -1.600 | -289 |
| Depreciation & amort. | -529 | -767 | -826 | -1.021 | -616 | -869 | -635 | -535 | -109 | -408 |
| EBIT | 581 | 1.021 | 484 | -173 | 573 | 303 | -20 | -1.290 | -1.709 | -697 |
| Net financials | -183 | -70 | -392 | -126 | -371 | -387 | -103 | 41 | 119 | 96 |
| Profit before tax | 399 | 951 | 93 | -300 | 202 | -84 | -123 | -1.248 | -1.590 | -601 |
| Tax | 134 | 250 | 25 | -113 | 96 | 84 | -9 | -130 | -0 | -0 |
| Net profit | 264 | 701 | 67 | -187 | 106 | -168 | -114 | -1.118 | -1.590 | -601 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.550 | 9.394 | 11.869 | 10.536 | 12.121 | 9.744 | 9.110 | 8.663 | 10.800 | 9.877 |
| Equity | 1.716 | 1.888 | 1.941 | 1.778 | 1.858 | 1.721 | 1.615 | 496 | -1.131 | -1.686 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.081 | 2.134 |
| Short-term debt | 5.327 | 6.791 | 9.314 | 8.258 | 9.876 | 7.785 | 7.365 | 8.168 | 9.849 | 9.429 |
| Total debt | 5.327 | 6.791 | 9.314 | 8.258 | 9.876 | 7.785 | 7.365 | 8.168 | 11.930 | 11.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Management | Management | 1997 | — | — |
ET | Audit | 1990 | — | — |
ME Management | Management | 1997 | — | — |
LC Management | Management | 2009 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DNP DENMARK A/S | Company | 100.0% | 100.0% | 2020 |
CAMS HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ole Ellermann Hjelmsø | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Morten Ellermann Hjelmsø | Management | 0 companies |
| Leo Christiansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Hermansen | Board of Directors | 0 companies |
| Helle Rosenstand Heuch | Board of Directors | 0 companies |
| Mark Bernquist | Board of Directors | 0 companies |
| Sussi Murphy | Board of Directors | 0 companies |
| Katrine Lilli Nørgaard Kristensen | Board of Directors | 0 companies |
| Jan William Dam Sode | Chairman | 0 companies |
| Willy Bom Andersen | Chairman | 0 companies |
| Ragn Toghøj Gaihede | Chairman | 0 companies |
| Hajime Miyashita | Chairman | 0 companies |
| Hajime Miyashita | Chairman | 0 companies |
| Nina Øder Larsen | Board of Directors | 0 companies |