| Revenue | DKK 4,8M | +7% |
| EBITDA | DKK 192K | +38% |
| Net profit | DKK 106K | +248% |
| Total assets | DKK 2,5M | -16% |
| Equity | DKK 808K | +15% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.071 | 4.234 | 3.178 | 4.435 | 5.155 | 4.095 | 3.869 | 5.934 | 5.223 | 4.504 | 4.546 | 4.475 | 4.792 |
| Staff expenses | -3.543 | -3.760 | -3.391 | -3.791 | -4.719 | -4.199 | -4.028 | -4.850 | -4.974 | -4.566 | -4.250 | -4.336 | -4.599 |
| EBITDA | -156 | 474 | -213 | 644 | 436 | -104 | -159 | 1.084 | 249 | -62 | 297 | 139 | 192 |
| Depreciation & amort. | -186 | -183 | -165 | -252 | -243 | -175 | -162 | -135 | -163 | -218 | -142 | -179 | -21 |
| EBIT | -342 | 291 | -378 | 392 | 193 | -279 | -321 | 949 | 87 | -280 | 155 | -40 | 171 |
| Net financials | -84 | -83 | -45 | -30 | -23 | -17 | -47 | -54 | -11 | -34 | -47 | -48 | -33 |
| Profit before tax | -296 | 209 | -423 | 362 | 170 | -296 | -368 | 896 | 76 | -314 | 108 | -87 | 138 |
| Tax | -78 | 56 | -91 | 91 | 42 | -60 | -76 | 204 | 21 | -66 | 28 | -16 | 33 |
| Net profit | -218 | 152 | -332 | 271 | 127 | -235 | -292 | 692 | 55 | -247 | 81 | -71 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.464 | 3.542 | 2.416 | 2.398 | 2.647 | 2.379 | 2.563 | 2.914 | 3.320 | 2.954 | 2.731 | 2.903 | 2.452 |
| Equity | 973 | 1.029 | 598 | 869 | 897 | 596 | 304 | 996 | 940 | 693 | 773 | 702 | 808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.491 | 2.513 | 1.818 | 1.527 | 1.739 | 1.783 | 2.258 | 1.914 | 2.355 | 2.261 | 1.957 | 2.201 | 1.642 |
| Total debt | -1.491 | 2.513 | 1.818 | 1.527 | 1.739 | 1.783 | 2.258 | 1.914 | 2.355 | 2.261 | 1.957 | 2.201 | 1.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2003 | — | — |
NC Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.P. ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Pinholt | Management | 0 companies |
| Niels Christian Pinholt | Management | 0 companies |