| Revenue | DKK 6,5M | +42% |
| EBITDA | DKK 6,2M | +35% |
| Net profit | DKK 1,6M | +261% |
| Total assets | DKK 10,9M | -7% |
| Equity | DKK 4,5M | +54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.871 | 1.704 | -32 | 3.004 | 3.407 | 4.514 | 4.586 | 4.345 | 4.592 | 6.507 |
| Staff expenses | -2.143 | -1.326 | -110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 728 | 378 | -143 | 3.004 | 3.407 | 4.514 | 4.586 | 4.345 | 4.592 | 6.210 |
| Depreciation & amort. | -18 | -11 | -2 | -2.024 | -2.362 | -2.702 | -3.059 | -3.277 | -3.926 | -4.197 |
| EBIT | 709 | 367 | -144 | 980 | 1.045 | 1.813 | 1.527 | 1.068 | 666 | 2.012 |
| Net financials | -221 | -403 | -53 | -142 | -131 | -148 | -128 | -88 | -99 | 12 |
| Profit before tax | 488 | -35 | -197 | 838 | 915 | 1.664 | 1.399 | 979 | 566 | 2.025 |
| Tax | 126 | 97 | -2 | 175 | 201 | 366 | 308 | 216 | 124 | 428 |
| Net profit | 363 | -132 | -196 | 663 | 714 | 1.298 | 1.091 | 764 | 442 | 1.597 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.702 | 1.764 | 6.974 | 7.707 | 8.714 | 10.545 | 9.563 | 10.618 | 11.751 | 10.914 |
| Equity | -822 | -954 | -1.150 | -487 | 227 | 1.525 | 1.726 | 2.490 | 2.932 | 4.528 |
| Long-term debt | 792 | 655 | 0 | 0 | 0 | 318 | 314 | 415 | 259 | 473 |
| Short-term debt | 1.732 | 2.062 | 8.124 | 8.194 | 8.466 | 8.632 | 7.459 | 7.713 | 8.560 | 5.913 |
| Total debt | 2.524 | 2.718 | 8.124 | 8.194 | 8.466 | 8.950 | 7.773 | 8.128 | 8.820 | 6.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2013 | — | — |
JV Management | Management | 2004 | — | — |
RV Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMVISION A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kolding Iversen | Management | 0 companies |
| Jørn Villads Jensen | Management | 0 companies |
| Rasmus Villads Jensen | Management | 0 companies |