| Revenue | DKK 1,7M | -16% |
| EBITDA | DKK 113K | -63% |
| Net profit | DKK 285K | -37% |
| Total assets | DKK 2,3M | +15% |
| Equity | DKK 1,4M | +27% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.154 | 1.234 | 1.231 | 1.152 | 1.293 | 1.253 | 1.161 | 1.417 | 1.434 | 1.694 | 1.705 | 1.457 | 2.037 | 1.718 |
| Staff expenses | -1.193 | -1.256 | -1.193 | -1.126 | -1.064 | -1.277 | -1.182 | -1.684 | -1.378 | -1.960 | -1.836 | -1.844 | -1.731 | -1.605 |
| EBITDA | -39 | -22 | 38 | 26 | 228 | -25 | -20 | -267 | 56 | -266 | -131 | -387 | 306 | 113 |
| Depreciation & amort. | -90 | -96 | -33 | -56 | -103 | -111 | -162 | -128 | -110 | -36 | -44 | -44 | -44 | -44 |
| EBIT | -129 | -118 | 5 | -30 | 126 | -136 | -182 | -395 | -53 | -302 | -175 | -431 | 261 | 69 |
| Net financials | 282 | 241 | 247 | 236 | 242 | 300 | 261 | 436 | 546 | 499 | 249 | 267 | 322 | 296 |
| Profit before tax | 153 | 123 | 252 | 206 | 368 | 164 | 79 | 41 | 493 | 196 | 73 | -164 | 583 | 365 |
| Tax | 38 | 34 | 63 | 49 | 35 | 37 | 18 | 10 | -0 | 45 | 17 | -25 | 128 | 80 |
| Net profit | 115 | 89 | 189 | 156 | 333 | 128 | 60 | 31 | 384 | 152 | 56 | -139 | 455 | 285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.318 | 1.288 | 1.504 | 1.483 | 1.696 | 1.469 | 1.453 | 1.386 | 1.892 | 1.543 | 1.598 | 1.836 | 2.036 | 2.345 |
| Equity | 573 | 661 | 800 | 807 | 1.040 | 767 | 728 | 559 | 893 | 695 | 751 | 612 | 1.067 | 1.351 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 745 | 627 | 703 | 676 | 656 | 702 | 725 | 758 | 999 | 848 | 846 | 1.224 | 970 | 994 |
| Total debt | 745 | 627 | 703 | 676 | 656 | 702 | 725 | 826 | 999 | 848 | 846 | 1.224 | 970 | 994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REUPKE HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Palle Reupke | Management | 0 companies |
| Wilhelm Karl Friedrich Reupke | Board of Directors | 0 companies |
| Caspar Milan Nielsen | Board of Directors | 0 companies |
| Kenneth Peter Nielsen | Chairman | 0 companies |
| Noëlline Burnett | Board of Directors | 0 companies |
| Ole Lysholdt-Madsen | Board of Directors | 0 companies |
| Claus Jonathan Kapler Rehl | Board of Directors | 0 companies |
| Lars Henningsen | Board of Directors | 0 companies |