| Revenue | DKK 26M | +3% |
| EBITDA | DKK -67,9M | -3746% |
| Net profit | DKK -80,1M | -665% |
| Total assets | DKK 424,3M | -17% |
| Equity | DKK 143,5M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.291 | 35.209 | 33.008 | 33.074 | -203 | 22.373 | 17.650 | 25.587 | 22.074 | 23.504 | 26.196 | 25.319 | 26.029 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.014 | 16.557 | 14.851 | 18.380 | -203 | 24.160 | 14.517 | 29.262 | 81.085 | 56.988 | -30.746 | 1.863 | -67.913 |
| Depreciation & amort. | -119.953 | -19.256 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -101.939 | -2.699 | 14.851 | 18.380 | -203 | 24.160 | 14.517 | 29.262 | 81.085 | 56.988 | -30.746 | 1.863 | -67.913 |
| Net financials | -23.759 | -22.095 | -7.334 | -28.340 | -24.539 | -8.532 | -8.724 | -8.973 | -8.853 | -8.647 | -8.308 | -9.187 | -9.137 |
| Profit before tax | -125.698 | -24.794 | 7.517 | -9.960 | -24.742 | 15.628 | 5.793 | 20.289 | 72.232 | 48.341 | -39.054 | -7.324 | -77.049 |
| Tax | 1.506 | -1.534 | 2.443 | 2.203 | -2.273 | -504 | -4.716 | 3.549 | 2.802 | 2.838 | 3.653 | 3.157 | 3.097 |
| Net profit | -127.204 | -23.260 | 5.074 | -12.163 | -22.469 | 16.131 | 10.509 | 16.740 | 69.429 | 45.503 | -42.707 | -10.481 | -80.146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 393.305 | 380.221 | 391.983 | 455.655 | 411.323 | 439.263 | 446.394 | 473.795 | 533.000 | 572.692 | 518.153 | 512.179 | 424.285 |
| Equity | 10.176 | -8.331 | 7.703 | -4.460 | 101.071 | 117.202 | 127.711 | 144.452 | 213.881 | 259.384 | 216.676 | 223.695 | 143.549 |
| Long-term debt | 15.523 | 17.542 | 373.828 | 228.164 | 80.332 | 313.506 | 310.726 | 315.482 | 306.824 | 292.560 | 278.294 | 266.973 | 250.514 |
| Short-term debt | 367.606 | 371.010 | 10.452 | 231.951 | 229.920 | 8.554 | 7.957 | 13.861 | 12.296 | 20.748 | 23.182 | 21.511 | 30.221 |
| Total debt | 383.129 | 388.552 | 384.280 | 460.115 | 310.252 | 322.060 | 318.683 | 329.343 | 319.119 | 313.308 | 301.477 | 288.484 | 280.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2025 | — | — |
HR Management | Management | 2018 | — | — |
JB Management | Management | 2008 | — | — |
DM Management | Management | 2005 | — | — |
| Founder | 2005 | — | — | |
SL Management | Management | 2016 | — | — |
KM Management | Management | 2006 | — | — |
TM Management | Management | 2016 | — | — |
AS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2016 | |
CPH Udvikling ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Hans Rikard Henriksson | Management | 0 companies |
| Jeppe Bo Petersen | Management | 0 companies |
| Didier Michel Tandy | Management | 0 companies |
| Scarborough Continental Partners Europe Limited | Founder | 0 companies |
| Stefan Leif Albinsson | Management | 0 companies |
| Kevin McCabe | Management | 0 companies |
| Tomas Mikael Lulla | Management | 0 companies |
| Annie Sunrid Pedersen | Management | 0 companies |
| Jens Skovlunde Pedersen | Board of Directors | 0 companies |
| Thomas Grauslund Nielsen | Board of Directors | 0 companies |
| Jacob Høedt Larsen | Board of Directors | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| John Fredrik Jonsson | Board of Directors | 0 companies |
| Klaus Erik Lambert Larsen | Board of Directors | 0 companies |
| Hans Tomas Beck | Chairman | 0 companies |
| Mikael Arne Fogemann | Chairman | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Per Johan Bergman | Board of Directors | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |
| Michael Bruhn | Chairman | 0 companies |
| Per Ingvar Nordström | Board of Directors | 0 companies |
| Klaus Lindvig | Board of Directors | 0 companies |
| Merete Kjær Buchgreitz | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Nørmark | Board of Directors | 0 companies |
| Kennet Solberg Jakobsen | Board of Directors | 0 companies |