| Revenue | DKK 1,7M | +53% |
| EBITDA | DKK 511K | +1362% |
| Net profit | DKK 222K | +208% |
| Total assets | DKK 3,1M | +3% |
| Equity | DKK 1,2M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.149 | 1.189 | 1.361 | 1.653 | 2.240 | 1.769 | 1.862 | 1.741 | 709 | 1.012 | 1.374 | 1.140 | 1.742 |
| Staff expenses | -1.111 | -880 | -1.018 | -1.007 | -1.090 | -1.338 | -1.276 | -1.191 | -804 | -772 | -790 | -1.181 | -1.230 |
| EBITDA | 39 | 309 | 343 | 646 | 1.150 | 430 | 586 | 549 | -95 | 240 | 585 | -41 | 511 |
| Depreciation & amort. | -345 | -390 | -328 | -375 | -296 | -337 | -401 | -448 | -267 | -289 | -238 | -220 | -204 |
| EBIT | -306 | -81 | 15 | 271 | 854 | 94 | 185 | 101 | -362 | -49 | 347 | -261 | 308 |
| Net financials | 1 | -5 | 1 | -36 | -23 | -33 | -25 | -18 | -14 | -15 | -35 | -2 | -18 |
| Profit before tax | -305 | -87 | 17 | 234 | 831 | 60 | 161 | 83 | -376 | -64 | 312 | -263 | 290 |
| Tax | -93 | 12 | 24 | 61 | 189 | 13 | 36 | -62 | -83 | -14 | 98 | -57 | 68 |
| Net profit | -211 | -98 | -7 | 173 | 642 | 47 | 125 | 144 | -294 | -50 | 215 | -206 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.302 | 2.576 | 3.481 | 3.780 | 4.508 | 3.462 | 3.476 | 2.771 | 2.328 | 2.245 | 3.100 | 3.005 | 3.108 |
| Equity | 540 | 442 | 435 | 608 | 2.693 | 1.615 | 1.740 | 1.885 | 1.091 | 1.041 | 1.256 | 1.050 | 1.172 |
| Long-term debt | 960 | 1.181 | 0 | 0 | 277 | 231 | 177 | 118 | 370 | 314 | 314 | 314 | 314 |
| Short-term debt | 801 | 953 | 1.865 | 1.991 | 1.423 | 1.501 | 1.451 | 748 | 867 | 890 | 1.530 | 1.641 | 1.622 |
| Total debt | 1.761 | 2.134 | 1.865 | 1.991 | 1.699 | 1.732 | 1.628 | 866 | 1.237 | 1.204 | 1.844 | 1.955 | 1.936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2008 | — | — |
TB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METHO CAMP ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Bo Helin Petersen | Management | 0 companies |