| Revenue | DKK 33,7M | +12% |
| EBITDA | DKK 21,5M | +17% |
| Net profit | DKK 16M | +17% |
| Total assets | DKK 30,3M | +4% |
| Equity | DKK 25,4M | +0% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.458 | 8.070 | 9.586 | 10.429 | 12.324 | 9.365 | 9.960 | 15.766 | 17.789 | 20.956 | 22.237 | 30.215 | 33.701 |
| Staff expenses | -1.457 | -1.257 | -1.255 | -980 | -836 | -944 | -1.099 | -7.608 | -8.553 | -11.067 | -10.988 | -11.836 | -12.244 |
| EBITDA | 8.001 | 6.813 | 8.331 | 9.249 | 11.387 | 8.421 | 8.861 | 8.158 | 9.236 | 9.890 | 11.249 | 18.378 | 21.456 |
| Depreciation & amort. | -1.645 | -1.619 | -1.769 | -521 | -522 | -377 | -355 | -356 | -329 | -220 | -408 | -798 | -1.062 |
| EBIT | 6.356 | 5.194 | 6.562 | 8.728 | 10.865 | 8.043 | 8.506 | 7.802 | 8.907 | 9.669 | 10.841 | 17.580 | 20.395 |
| Net financials | -254 | -132 | -21 | 254 | -245 | -68 | -23 | -9 | -128 | -302 | -96 | -44 | 144 |
| Profit before tax | 6.101 | 5.063 | 6.541 | 8.982 | 10.620 | 7.975 | 8.483 | 7.793 | 8.779 | 9.367 | 10.745 | 17.536 | 20.539 |
| Tax | 1.529 | 1.267 | 1.606 | 2.116 | 2.331 | 1.730 | 1.901 | 1.703 | 1.936 | 2.060 | 2.361 | 3.853 | 4.504 |
| Net profit | 4.572 | 3.796 | 4.936 | 6.865 | 8.288 | 6.244 | 6.582 | 6.090 | 6.843 | 7.307 | 8.385 | 13.683 | 16.036 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.369 | 25.569 | 29.842 | 16.017 | 11.645 | 14.202 | 7.583 | 12.498 | 11.302 | 15.724 | 19.911 | 29.178 | 30.340 |
| Equity | 17.809 | 17.105 | 19.040 | 8.906 | 9.594 | 11.838 | 5.421 | 9.511 | 3.854 | 11.161 | 14.934 | 25.377 | 25.413 |
| Long-term debt | 3.645 | 3.418 | 3.185 | 2.946 | 0 | 0 | 0 | 301 | 1.500 | 414 | 0 | 0 | 0 |
| Short-term debt | 4.704 | 4.943 | 7.617 | 4.091 | 2.051 | 2.364 | 2.163 | 2.686 | 5.948 | 4.150 | 4.936 | 3.643 | 4.789 |
| Total debt | 8.349 | 8.361 | 10.802 | 7.037 | 2.051 | 2.364 | 2.163 | 2.987 | 7.448 | 4.563 | 4.936 | 3.643 | 4.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
TK Management | Management | 1999 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPS Acquisition ApS | Company | 100.0% | 100.0% | 2023 |
Avangis Holding ApS | Company | 20.0% | 20.0% | 2019 |
A/S FRYCO | Company | 25.0% | 25.0% | 2013 |
CAPIFECT HOLDING APS | Company | 20.0% | 20.0% | 2022 |
VENTURE PARTNER HOLDING ApS | Company | 10.0% | 10.0% | 2008 |
FOLEHAVEN HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
CHEMPILOTS A/S | Company | 10.0% | 10.0% | 2022 |
CP HOLDING I A/S | Company | 50.0% | 50.0% | 2017 |
VENTURE PARTNER ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Richard Sofsrud Schmidt | Chief Executive Officer | 0 companies |
| Charlotte Tuxøe | Chief Executive Officer | 0 companies |
| Torben Jung Laursen | Chief Executive Officer | 0 companies |
| Ture Kindt-Larsen | Management | 0 companies |
| Kim Sander Pedersen | Chief Executive Officer | 0 companies |
| James Andrew Moran | Chairman | 0 companies |
| Michael Jørgen Peytz | Board of Directors | 0 companies |
| Robert Bell Hance | Chairman | 0 companies |
| Mette Kirstine Agger | Board of Directors | 0 companies |
| Ole Jørgen Timm | Board of Directors | 0 companies |
| Mark Edward Weishaar | Board of Directors | 0 companies |
| Scott Michael D'Amour | Board of Directors | 0 companies |
| Hans Ole Voigt | Chairman | 0 companies |
| Martin Olin | Board of Directors | 0 companies |
| Hagen Ødum | Chairman | 0 companies |
| Christian Aue Elbek | Board of Directors | 0 companies |
| Ib Johannsen | Board of Directors | 0 companies |
| Lars Ingemann Nielsen | Board of Directors | 0 companies |
| Mogens Jørgensen Dall | Chairman | 0 companies |
| Kim Arvid Nielsen | Board of Directors | 0 companies |