| Revenue | DKK 1,4M | +7% |
| EBITDA | DKK 1,4M | +7% |
| Net profit | DKK -1M | +2% |
| Total assets | DKK 37,5M | -6% |
| Equity | DKK 21,7M | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.689 | 3.757 | 3.365 | 3.528 | 3.593 | 3.676 | 4.735 | 1.448 | 1.706 | 1.502 | 1.414 | 1.564 | 1.324 | 1.417 |
| Staff expenses | -927 | -1.204 | -1.499 | -1.722 | -1.679 | -2.000 | -1.531 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.762 | 2.533 | 1.866 | 1.786 | 1.914 | 1.676 | 3.204 | 1.448 | 1.706 | 1.502 | 1.391 | 1.564 | 1.324 | 1.417 |
| Depreciation & amort. | 936 | -1.007 | -984 | -1.003 | -1.039 | -1.302 | -1.007 | -1.308 | -656 | -998 | -950 | -1.135 | -1.708 | -2.001 |
| EBIT | 826 | 1.526 | 882 | 783 | 875 | 374 | 2.197 | 140 | 1.050 | 505 | 442 | 429 | -385 | -585 |
| Net financials | -591 | -544 | -627 | -601 | -673 | -747 | -554 | -665 | -634 | -224 | -204 | -302 | -815 | -698 |
| Profit before tax | 235 | 982 | 255 | 181 | 203 | -373 | 1.643 | -526 | 417 | 281 | 237 | 127 | -1.200 | -1.283 |
| Tax | 58 | 227 | 23 | -15 | 42 | -79 | 346 | -116 | 117 | 61 | 53 | 28 | -177 | -282 |
| Net profit | 176 | 755 | 232 | 197 | 161 | -294 | 1.297 | -410 | 300 | 219 | 185 | 99 | -1.023 | -1.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.206 | 18.345 | 18.511 | 17.335 | 22.528 | 26.115 | 25.663 | 22.977 | 22.039 | 15.509 | 14.676 | 41.301 | 39.633 | 37.452 |
| Equity | 3.130 | 4.185 | 4.417 | 4.613 | 4.774 | 4.480 | 5.777 | 5.367 | 5.667 | 2.686 | 2.871 | 23.693 | 22.670 | 21.670 |
| Long-term debt | 9.339 | 11.228 | 10.555 | 9.816 | 11.716 | 10.947 | 12.188 | 10.821 | 13.155 | 10.567 | 9.808 | 10.582 | 10.192 | 8.653 |
| Short-term debt | 1.669 | 1.857 | 2.499 | 1.936 | 5.027 | 9.755 | 6.774 | 5.989 | 2.308 | 1.364 | 1.151 | 451 | 413 | 1.053 |
| Total debt | 11.007 | 13.085 | 13.054 | 11.752 | 16.742 | 20.702 | 18.962 | 16.810 | 15.463 | 11.931 | 10.959 | 11.033 | 10.604 | 9.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2023 | — | — |
PB Management | Management | 2010 | — | — |
KA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
First Camp Danmark A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Johan Söör | Management | 0 companies |
| Per Blaabjerg | Management | 0 companies |
| Keld Althoff | Management | 0 companies |
| Hans Göran Meijer | Chairman | 0 companies |
| Karl Anders Holm Blaabjerg | Board of Directors | 0 companies |
| Lis Birgit Lundstrøm-Hansen | Board of Directors | 0 companies |
| Gitte Blaabjerg | Board of Directors | 0 companies |
| Ola Johan Michael Bååth | Board of Directors | 0 companies |
| Annette Althoff-Andersen | Board of Directors | 0 companies |