| Revenue | DKK 1,1B | +16% |
| EBITDA | DKK 52,2M | -3% |
| Net profit | DKK 34,5M | -7% |
| Total assets | DKK 367,4M | +8% |
| Equity | DKK 317,4M | +12% |
| Employees | 680 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.781 | 43.950 | 49.647 | 74.167 | 84.270 | 589.142 | 624.308 | 657.143 | 825.509 | 773.430 | 841.286 | 917.966 | 1.062.489 |
| Staff expenses | -1.598 | -25.876 | -29.740 | -47.717 | -55.443 | -64.772 | -64.361 | -68.258 | -79.929 | -83.836 | -94.709 | -109.058 | -138.423 |
| EBITDA | 11.183 | 17.911 | 19.907 | 26.450 | 28.827 | 36.514 | 38.902 | 40.168 | 50.079 | 48.055 | 59.058 | 53.925 | 52.212 |
| Depreciation & amort. | -1.905 | -2.705 | -2.810 | -4.192 | -4.285 | -6.468 | -6.930 | -7.095 | -6.827 | -7.445 | -7.303 | -7.598 | -9.640 |
| EBIT | 9.278 | 15.206 | 17.098 | 22.257 | 24.542 | 30.046 | 31.972 | 33.072 | 43.253 | 40.610 | 51.755 | 46.326 | 42.572 |
| Net financials | -2.739 | -394 | -444 | -628 | -670 | -1.061 | -809 | -588 | -354 | -659 | -191 | 1.114 | 1.532 |
| Profit before tax | 6.539 | 14.812 | 16.654 | 21.629 | 23.872 | 28.985 | 31.163 | 32.485 | 42.899 | 39.951 | 51.564 | 47.441 | 44.104 |
| Tax | 1.884 | 3.686 | 4.070 | 5.083 | 5.252 | 6.377 | 6.856 | 7.147 | 9.438 | 8.787 | 11.354 | 10.209 | 9.639 |
| Net profit | 4.655 | 11.126 | 12.583 | 16.546 | 18.620 | 22.609 | 24.307 | 25.338 | 33.461 | 31.164 | 40.210 | 37.232 | 34.465 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108.062 | 100.039 | 112.538 | 141.555 | 208.005 | 196.003 | 193.669 | 213.556 | 259.329 | 270.218 | 304.811 | 340.977 | 367.435 |
| Equity | 22.340 | 20.840 | 33.423 | 49.970 | 68.590 | 91.199 | 115.506 | 140.844 | 174.305 | 205.469 | 245.679 | 282.911 | 317.376 |
| Long-term debt | 72.943 | 60.000 | 50.000 | 50.000 | 102.000 | 77.000 | 52.000 | 25.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.578 | 18.818 | 28.717 | 41.408 | 36.751 | 27.159 | 25.834 | 47.680 | 85.024 | 64.749 | 59.132 | 58.066 | 50.059 |
| Total debt | 12.578 | 78.818 | 78.717 | 91.408 | 138.751 | 104.159 | 77.834 | 72.680 | 85.024 | 64.749 | 59.132 | 58.066 | 50.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2017 | — | — |
KP Management | Management | 2010 | — | — |
JP Management | Management | 2002 | — | — |
HA Management | Management | 2024 | — | — |
SA Management | Management | 2004 | — | — |
CB Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Borring Møller | Management | 0 companies |
| Karsten Pedersen | Management | 0 companies |
| Jakob Paikin | Management | 0 companies |
| Henrik Anhammer | Management | 0 companies |
| Sven Anders Robert Carlén | Management | 0 companies |
| Camster B.V | Founder | 0 companies |
| Torben Due | Chairman | 0 companies |
| Per Anders Wennerberg | Chairman | 0 companies |
| Henriette Ellegaard Fabritius de Tengnagel | Board of Directors | 0 companies |
| Carl-Gustav Svanström | Board of Directors | 0 companies |
| Henrik John Olof Jarl | Board of Directors | 0 companies |
| Knut Roar Svenningsen | Chairman | 0 companies |
| Tommy Fredriksen | Board of Directors | 0 companies |
| Steen Lollike | Chairman | 0 companies |
| Lisbeth Højmark | Board of Directors | 0 companies |
| Conrad Alexander Fabritius de Tengnagel | Chairman | 0 companies |
| Eva Anneli Borg Lundgren | Chairman | 0 companies |
| Thomas Bøgelund Norvold | Board of Directors | 0 companies |
| Anders Kristian Worsøe | Chairman | 0 companies |
| Per-Ola Tommy Svensson | Board of Directors | 0 companies |
| Lars Thomas Landin | Chairman | 0 companies |
| Cornelia Johanna Elisabeth e/v Grootjans Sijtsma | Board of Directors | 0 companies |
| Laurie Jensen | Chairman | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |
| Anita Brodersen | Board of Directors | 0 companies |