| Revenue | DKK 675K | +29% |
| EBITDA | DKK 196K | +25% |
| Net profit | DKK 146K | +106% |
| Total assets | DKK 320K | +27% |
| Equity | DKK -386K | +27% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.505 | 1.800 | 1.804 | 2.091 | 2.180 | 1.736 | 1.787 | 1.666 | 1.175 | 1.181 | 1.184 | 522 | 675 |
| Staff expenses | -1.922 | -1.507 | -1.187 | -1.415 | -763 | -471 | -1.632 | -1.447 | -798 | -964 | -1.051 | -366 | -479 |
| EBITDA | 583 | 293 | 617 | 676 | 1.418 | 1.265 | 155 | 218 | 377 | 217 | 133 | 157 | 196 |
| Depreciation & amort. | 34 | -42 | -9 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 550 | 250 | 608 | 576 | 1.418 | 1.265 | 155 | 218 | 377 | 217 | 133 | 157 | 196 |
| Net financials | 77 | 125 | 148 | 165 | 83 | 80 | 20 | -34 | -26 | -32 | -27 | -2.526 | -8 |
| Profit before tax | 626 | 375 | 756 | 741 | 1.500 | 1.345 | 175 | 184 | 351 | 186 | 106 | -2.370 | 188 |
| Tax | 161 | 97 | 185 | 177 | 350 | 308 | 39 | 41 | 77 | 41 | 24 | 32 | 42 |
| Net profit | 465 | 278 | 571 | 565 | 1.150 | 1.036 | 136 | 142 | 274 | 145 | 82 | -2.402 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.892 | 2.971 | 3.388 | 3.413 | 4.304 | 3.661 | 2.912 | 3.020 | 2.845 | 2.874 | 2.614 | 251 | 320 |
| Equity | 840 | 618 | 939 | 1.204 | 2.354 | 2.190 | 1.226 | 1.369 | 1.642 | 1.787 | 1.869 | -532 | -386 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.053 | 2.348 | 2.444 | 2.209 | 1.951 | 1.471 | 1.686 | 1.651 | 1.203 | 1.087 | 745 | 784 | 707 |
| Total debt | 2.053 | 2.348 | 2.444 | 2.209 | 1.951 | 1.471 | 1.686 | 1.651 | 1.203 | 1.087 | 745 | 784 | 707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
EB Management | Management | 1991 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMEEL HOLDING ApS | Company | 66.7% | 66.7% | 2006 |
| Individual | 5.0% | 5.0% | 1991 | |
| Individual | 5.0% | 5.0% | 1991 | |
| Individual | 5.0% | 5.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ebbe Bernard Borg | Management | 0 companies |
| Karsten Ree | Chief Executive Officer | 0 companies |
| Jens Gehl | Board of Directors | 0 companies |
| Preben Bigum | Board of Directors | 0 companies |
| Carsten Rysgaard | Board of Directors | 0 companies |
| Bjarne Huusfeldt | Board of Directors | 0 companies |
| Morten Eric Flyvholm Lorenzen | Board of Directors | 0 companies |
| Dan Ibsen Lisbjerg | Board of Directors | 0 companies |
| Carsten Reuther | Chairman | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |
| Michael Karl Goeskjær | Board of Directors | 0 companies |
| Frank Jull Ludvigsen | Chairman | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |