| Revenue | DKK 3,4M | -26% |
| EBITDA | DKK 488K | +12% |
| Net profit | DKK 74K | +53% |
| Total assets | DKK 12,4M | +10% |
| Equity | DKK 5,8M | -1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.315 | 4.913 | 4.178 | 3.784 | 3.670 | 3.322 | 3.016 | 3.085 | 3.590 | 5.003 | 4.286 | 4.407 | 4.613 | 3.411 |
| Staff expenses | -4.518 | -4.004 | -3.467 | -2.849 | -2.847 | -3.019 | -2.504 | -2.733 | -3.201 | -3.680 | -3.906 | -3.561 | -4.177 | -2.923 |
| EBITDA | 1.798 | 909 | 712 | 935 | 1.183 | 303 | 512 | 352 | 389 | 1.323 | 380 | 846 | 436 | 488 |
| Depreciation & amort. | 520 | -197 | -77 | -124 | 180 | -25 | -82 | -44 | -104 | -229 | -261 | -277 | -271 | -234 |
| EBIT | 1.277 | 712 | 635 | 811 | 1.003 | 278 | 430 | 309 | 284 | 1.095 | 119 | 569 | 165 | 254 |
| Net financials | -225 | -146 | -107 | -103 | -91 | -104 | -79 | -75 | -84 | -64 | -48 | -53 | -96 | -17 |
| Profit before tax | 1.052 | 566 | 528 | 708 | 911 | 174 | 351 | 234 | 200 | 1.031 | 70 | 516 | 69 | 237 |
| Tax | 270 | 149 | 136 | 175 | 208 | 61 | 82 | 56 | 48 | 229 | 16 | 119 | 20 | 162 |
| Net profit | 782 | 417 | 392 | 533 | 703 | 113 | 269 | 178 | 152 | 801 | 54 | 397 | 49 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.556 | 7.294 | 7.369 | 7.876 | 8.305 | 9.604 | 9.493 | 9.803 | 10.097 | 10.791 | 11.548 | 11.392 | 11.289 | 12.414 |
| Equity | 3.036 | 3.452 | 3.748 | 4.182 | 4.784 | 4.794 | 4.957 | 5.027 | 5.069 | 5.757 | 5.697 | 5.976 | 5.902 | 5.817 |
| Long-term debt | 44 | 0 | 0 | 1.000 | 1.000 | 3.564 | 3.411 | 3.257 | 3.104 | 3.275 | 3.207 | 2.948 | 2.689 | 2.326 |
| Short-term debt | 4.475 | 3.766 | 3.621 | 2.693 | 2.520 | 3.028 | 2.829 | 3.147 | 3.476 | 3.236 | 4.038 | 3.780 | 3.931 | 4.272 |
| Total debt | 4.520 | 3.842 | 3.621 | 3.693 | 3.520 | 4.810 | 4.535 | 4.776 | 5.028 | 5.034 | 5.852 | 5.416 | 5.387 | 6.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
DG | Board of Directors | 2000 | — | — |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMO HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Caspersen | Management | 0 companies |
| Bruno Skjærlund | Chairman | 0 companies |
| Dan Gad | Board of Directors | 0 companies |
| Claus Larsen | Board of Directors | 0 companies |
| Lemmy Fialin | Board of Directors | 0 companies |
| Martin Caspersen | Board of Directors | 0 companies |
| Jens Bertel Rasmussen | Chairman | 0 companies |
| Birgitte Caspersen | Board of Directors | 0 companies |