| Revenue | DKK 2,8M | +9% |
| EBITDA | DKK 1,3M | +41% |
| Net profit | DKK 788K | +38% |
| Total assets | DKK 3,9M | +21% |
| Equity | DKK 2,6M | +30% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.641 | 1.601 | 1.725 | 2.825 | 2.933 | 3.813 | 3.334 | 3.496 | 2.192 | 2.537 | 2.771 |
| Staff expenses | -1.774 | -1.779 | -1.655 | -1.900 | -1.844 | -2.471 | -1.896 | -1.931 | -1.672 | -1.650 | -1.967 |
| EBITDA | -132 | -178 | 70 | 925 | 1.089 | 1.342 | 1.439 | 1.564 | 520 | 887 | 1.251 |
| Depreciation & amort. | -82 | -24 | -0 | -0 | -39 | -157 | -157 | -157 | -157 | -124 | 223 |
| EBIT | -214 | -202 | 70 | 925 | 1.050 | 1.185 | 1.282 | 1.407 | 363 | 763 | 1.028 |
| Net financials | -61 | -66 | -56 | -47 | -70 | -42 | -25 | -17 | -46 | -28 | -16 |
| Profit before tax | -276 | -268 | 14 | 878 | 980 | 1.143 | 1.256 | 1.390 | 317 | 734 | 1.011 |
| Tax | -69 | -47 | 4 | 196 | 216 | 251 | 276 | 306 | 70 | 162 | 223 |
| Net profit | -207 | -221 | 9 | 682 | 764 | 892 | 980 | 1.084 | 247 | 573 | 788 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.881 | 2.053 | 1.797 | 2.344 | 3.504 | 2.937 | 3.103 | 3.490 | 3.662 | 3.202 | 3.872 |
| Equity | 78 | -142 | -133 | 549 | 1.313 | 1.606 | 1.836 | 2.170 | 1.417 | 1.990 | 2.594 |
| Long-term debt | 114 | 160 | 155 | 0 | 565 | 463 | 365 | 275 | 203 | 62 | 219 |
| Short-term debt | 1.803 | 2.195 | 1.931 | 1.795 | 1.597 | 841 | 884 | 1.042 | 2.042 | 1.150 | 1.039 |
| Total debt | 1.803 | 2.195 | 1.931 | 1.795 | 2.163 | 1.304 | 1.249 | 1.317 | 2.245 | 1.212 | 1.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2023 | — | — |
ET | Audit | 1996 | — | — |
SS Audit | Audit | 2006 | — | — |
BS Management | Management | 2005 | — | — |
JC Management | Management | 1996 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMVISION A/S | Company | 100.0% | 100.0% | 2023 |
BIBENDUM HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kolding Iversen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Strandby | Audit | 0 companies |
| Bent Schrøder | Management | 0 companies |
| John Christensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Emily Krygell Ringgaard | Board of Directors | 0 companies |
| Andrew John O'Brien | Board of Directors | 0 companies |
| Palle Grøn Iversen | Chairman | 0 companies |
| Anne-Mette Krygell Schrøder | Chairman | 0 companies |