| Revenue | DKK 19,3M | +8% |
| EBITDA | DKK 3,2M | -5% |
| Net profit | DKK 1,9M | -17% |
| Total assets | DKK 11,6M | +1% |
| Equity | DKK 4,8M | -10% |
| Employees | 26 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.139 | 7.602 | 15.967 | 17.871 | 19.254 |
| Staff expenses | -3.861 | -6.277 | -13.049 | -14.526 | -16.089 |
| EBITDA | 1.278 | 1.326 | 2.905 | 3.329 | 3.165 |
| Depreciation & amort. | -69 | -116 | -277 | -292 | -439 |
| EBIT | 1.209 | 1.209 | 2.628 | 3.037 | 2.726 |
| Net financials | -11 | -3 | -1 | 24 | -167 |
| Profit before tax | 1.199 | 1.206 | 2.626 | 3.061 | 2.604 |
| Tax | 277 | 273 | 620 | 711 | 665 |
| Net profit | 921 | 934 | 2.007 | 2.350 | 1.939 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.051 | 6.845 | 9.097 | 11.422 | 11.585 |
| Equity | 1.421 | 2.241 | 3.998 | 5.347 | 4.786 |
| Long-term debt | 0 | 227 | 666 | 744 | 658 |
| Short-term debt | 4.551 | 4.241 | 4.343 | 5.274 | 6.076 |
| Total debt | 4.551 | 4.468 | 5.010 | 6.018 | 6.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAMPS HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Spahl | Chief Executive Officer | 0 companies |
| Carsten Sørensen | Board of Directors | 0 companies |
| Søren Petersen | Chairman | 0 companies |