| Revenue | DKK 1,1M | +3% |
| EBITDA | DKK 1,1M | +121% |
| Net profit | DKK 444K | +109% |
| Total assets | DKK 31,9M | +1% |
| Equity | DKK 13,6M | +39% |
| Employees | — | — |
| Item | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -8 | 266 | 1.265 | 1.252 | 581 | 1.100 | 1.116 | 1.147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -8 | 8.865 | 6.325 | 5.652 | 581 | -3.650 | -5.484 | 1.147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -8 | 8.865 | 6.325 | 5.652 | 581 | -3.650 | -5.484 | 1.147 |
| Net financials | 0 | -0 | -85 | -263 | -266 | 1.812 | -280 | -780 | -578 |
| Profit before tax | -12 | -8 | 8.780 | 6.063 | 5.385 | 2.393 | -3.929 | -6.264 | 569 |
| Tax | -3 | -2 | 1.932 | 1.334 | 1.106 | 606 | -864 | -1.378 | 125 |
| Net profit | -9 | -7 | 6.849 | 4.729 | 4.280 | 1.787 | -3.065 | -4.886 | 444 |
| Item | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.964 | 22.544 | 33.927 | 39.488 | 44.233 | 42.973 | 38.040 | 31.697 | 31.903 |
| Equity | 41 | 34 | 6.883 | 11.612 | 15.892 | 17.679 | 14.614 | 9.728 | 13.563 |
| Long-term debt | 0 | 0 | 22.444 | 21.775 | 21.109 | 18.884 | 18.258 | 16.239 | 16.201 |
| Short-term debt | 12.923 | 22.483 | 2.564 | 2.863 | 3.107 | 2.189 | 1.976 | 3.968 | 354 |
| Total debt | 12.923 | 22.483 | 25.008 | 24.638 | 24.217 | 21.073 | 20.234 | 20.208 | 16.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2019 | — | — |
UD Management | Management | 2022 | — | — |
UB Management | Management | 2017 | — | — |
MS Management | Management | 2019 | — | — |
HB Management | Management | 2022 | — | — |
MA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMA HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Tri Invest ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bæch | Management | 0 companies |
| Ulla Diderichsen | Management | 0 companies |
| Uffe Bruhn Hansen | Management | 0 companies |
| Michael Storgaard | Management | 0 companies |
| Henrik Bjørn-Jepsen | Management | 0 companies |
| Michael Antitsch Mortensen | Management | 0 companies |
| Claus Bjørn-Diderichsen | Board of Directors | 0 companies |