| Revenue | DKK 343K | +34% |
| EBITDA | DKK 326K | +134% |
| Net profit | DKK 271K | +95% |
| Total assets | DKK 758K | +48% |
| Equity | DKK 618K | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 621 | 149 | 31 | 208 | 21 | 744 | -39 | -16 | -44 | 256 | 343 |
| Staff expenses | -330 | -119 | -93 | -116 | -176 | -228 | -43 | -16 | -16 | -117 | -17 |
| EBITDA | 291 | 31 | -62 | 92 | -156 | 516 | -82 | -32 | -60 | 139 | 326 |
| Depreciation & amort. | -2 | -13 | -13 | -11 | -0 | -9 | -11 | -13 | -13 | -13 | -4 |
| EBIT | 289 | 17 | -75 | 81 | -156 | 508 | -92 | -45 | -73 | 127 | 322 |
| Net financials | -2 | -0 | -1 | -1 | 23 | 19 | 19 | 16 | 14 | 19 | 27 |
| Profit before tax | 286 | 17 | -77 | 80 | -132 | 527 | -73 | -29 | -59 | 146 | 349 |
| Tax | 70 | 11 | -13 | 28 | -0 | 99 | -1 | -0 | -0 | 7 | 78 |
| Net profit | 216 | 6 | -64 | 52 | -132 | 428 | -72 | -29 | -59 | 139 | 271 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 561 | 337 | 322 | 575 | 514 | 952 | 650 | 619 | 369 | 511 | 758 |
| Equity | 316 | 225 | 161 | 214 | 81 | 509 | 437 | 408 | 349 | 487 | 618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 224 | 106 | 161 | 362 | 433 | 441 | 214 | 212 | 21 | 23 | 139 |
| Total debt | 224 | 106 | 161 | 362 | 433 | 441 | 214 | 212 | 21 | 23 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMALA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Brix | Management | 0 companies |