| Revenue | DKK 1,4M | +62% |
| EBITDA | DKK 1,1M | +41% |
| Net profit | DKK 228K | +127% |
| Total assets | DKK 37,1M | +24% |
| Equity | DKK 11,6M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 571 | 640 | 871 | 972 | 569 | 626 | 908 | 784 | 909 | 980 | 498 | 654 | 876 | 1.416 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -115 | -287 | -357 | -328 | -312 | -332 |
| EBITDA | 532 | 640 | 754 | 972 | 569 | 626 | 1.069 | 1.708 | 784 | 694 | 1.168 | 733 | 771 | 1.084 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 532 | 640 | 754 | 972 | 569 | 626 | 1.069 | 1.708 | 784 | 694 | 1.168 | 733 | 771 | 1.084 |
| Net financials | -292 | -322 | -374 | -316 | -172 | -195 | -233 | -209 | -242 | -242 | -372 | -244 | -651 | -792 |
| Profit before tax | 240 | 317 | 380 | 656 | 398 | 431 | 836 | 1.498 | 542 | 452 | 797 | 490 | 120 | 292 |
| Tax | 60 | 62 | 37 | 154 | 87 | 95 | 184 | 330 | 117 | 49 | 166 | 102 | 20 | 64 |
| Net profit | 180 | 255 | 344 | 502 | 310 | 336 | 652 | 1.169 | 425 | 403 | 630 | 388 | 100 | 228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.920 | 13.709 | 12.722 | 13.096 | 12.958 | 14.108 | 14.497 | 17.923 | 18.165 | 24.689 | 29.680 | 31.740 | 29.925 | 37.134 |
| Equity | 2.663 | 2.918 | 3.262 | 3.764 | 4.237 | 4.573 | 5.224 | 6.393 | 6.818 | 7.221 | 10.851 | 11.239 | 11.340 | 11.567 |
| Long-term debt | 15.036 | 15.476 | 13.315 | 14.822 | 13.557 | 15.464 | 14.489 | 17.083 | 14.925 | 25.746 | 27.891 | 29.002 | 27.644 | 18.078 |
| Short-term debt | 767 | 1.492 | 1.560 | 1.117 | 1.093 | 954 | 1.144 | 1.884 | 2.780 | 3.541 | 3.704 | 4.920 | 3.787 | 6.512 |
| Total debt | 8.458 | 9.930 | 8.658 | 8.528 | 7.872 | 8.686 | 8.388 | 10.425 | 10.242 | 16.414 | 17.649 | 19.421 | 17.609 | 24.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Founder | Founder | 1999 | — | — |
TR Audit | Audit | 1999 | — | — |
MC Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMO HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Risum Mortensen | Founder | 0 companies |
| Tved Revision | Audit | 0 companies |
| Morten Caspersen | Management | 0 companies |