| Revenue | DKK 1,2M | -7% |
| EBITDA | DKK 1,2M | -7% |
| Net profit | DKK -651K | -71% |
| Total assets | DKK 19M | +1% |
| Equity | DKK 2,6M | -20% |
| Employees | 0 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 520 | 1.182 | 1.605 | 1.996 | 1.936 | 1.943 | 1.326 | 1.230 |
| Staff expenses | -372 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 149 | 1.174 | 1.605 | 1.996 | 1.936 | 1.943 | 1.326 | 1.230 |
| Depreciation & amort. | -282 | -531 | -627 | -860 | -859 | -1.211 | -996 | -1.002 |
| EBIT | -134 | 643 | 978 | 1.136 | 1.077 | 733 | 330 | 228 |
| Net financials | -488 | -560 | -664 | -722 | -701 | -1.212 | -884 | -1.063 |
| Profit before tax | -621 | 83 | 314 | 415 | 375 | -480 | -554 | -835 |
| Tax | -135 | 19 | 69 | 91 | 82 | -107 | -174 | -184 |
| Net profit | -486 | 64 | 245 | 324 | 293 | -373 | -380 | -651 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.142 | 18.000 | 22.758 | 21.401 | 20.692 | 19.461 | 18.868 | 19.040 |
| Equity | -436 | -372 | -127 | 1.697 | 1.990 | 3.659 | 3.280 | 2.628 |
| Long-term debt | 14.458 | 13.841 | 17.918 | 14.952 | 9.322 | 11.000 | 10.693 | 10.445 |
| Short-term debt | 2.975 | 4.286 | 4.556 | 4.234 | 8.797 | 4.243 | 4.320 | 5.378 |
| Total debt | 17.432 | 18.127 | 22.475 | 19.186 | 18.118 | 15.243 | 15.013 | 15.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2023 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CD Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
First Camp Danmark A/S | Company | 100.0% | 100.0% | 2024 |
P & G HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Johan Söör | Management | 0 companies |
| Per Blaabjerg | Chief Executive Officer | 0 companies |
| Camilla Dvinge | Management | 0 companies |
| Hans Göran Meijer | Chairman | 0 companies |
| Ola Johan Michael Bååth | Board of Directors | 0 companies |