| Revenue | DKK 3,2M | -25% |
| EBITDA | DKK 571K | -46% |
| Net profit | DKK 166K | -80% |
| Total assets | DKK 4,7M | +17% |
| Equity | DKK 316K | -68% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.536 | 3.883 | 3.098 | 3.407 | — | 4.594 | 4.375 | 4.484 | 3.411 | 3.907 | 5.104 | 6.273 | 4.200 | 3.153 |
| Staff expenses | -1.920 | -2.001 | -1.756 | -1.635 | -1.838 | -2.713 | -2.258 | -2.454 | -1.739 | -1.902 | -2.385 | -2.532 | -3.151 | -2.531 |
| EBITDA | 1.616 | 1.882 | 1.341 | 1.772 | 1.058 | 1.880 | 2.117 | 2.030 | 1.672 | 2.004 | 2.720 | 3.731 | 1.048 | 571 |
| Depreciation & amort. | 107 | 227 | 215 | -63 | -69 | -179 | -178 | -175 | -81 | -0 | -129 | -151 | -60 | -115 |
| EBIT | 1.509 | 1.655 | 1.126 | 1.709 | 989 | 1.701 | 1.938 | 1.855 | 1.591 | 2.004 | 2.591 | 3.580 | 988 | 456 |
| Net financials | 55 | 36 | 57 | 57 | -23 | 77 | 16 | 51 | -3 | 89 | 17 | 42 | 114 | -212 |
| Profit before tax | 1.564 | 1.691 | 1.183 | 1.767 | 965 | 1.779 | 1.954 | 1.906 | 1.588 | 2.093 | 2.608 | 3.622 | 1.102 | 244 |
| Tax | 135 | 421 | 297 | 424 | 242 | 377 | 439 | 469 | 360 | 472 | 590 | 823 | 270 | 78 |
| Net profit | 1.429 | 1.270 | 886 | 1.342 | 723 | 1.401 | 1.515 | 1.437 | 1.228 | 1.621 | 2.018 | 2.799 | 832 | 166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.280 | 3.283 | 3.502 | 3.435 | 3.061 | 4.070 | 4.021 | 4.562 | 3.978 | 4.266 | 3.682 | 4.455 | 4.004 | 4.671 |
| Equity | 2.446 | 2.317 | 2.203 | 2.745 | 2.168 | 2.870 | 2.984 | 3.021 | 2.850 | 1.771 | 2.159 | 2.948 | 980 | 316 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 443 | 449 | 359 | 462 | 592 | 831 | 2.350 | 3.408 |
| Short-term debt | 834 | 950 | 1.293 | 653 | 828 | 1.150 | 554 | 1.038 | 693 | 1.948 | 849 | 602 | 603 | 926 |
| Total debt | 834 | 950 | 1.293 | 653 | 828 | 1.150 | 996 | 1.487 | 1.052 | 2.410 | 1.441 | 1.433 | 2.953 | 4.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2000 | — | — |
IB Management | Management | 2000 | — | — |
PT Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMPEX HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
Randnissimo ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Bering Langkjær | Management | 0 companies |
| Ib Bering Langkjær | Management | 0 companies |
| Peter Thyssen | Management | 0 companies |