| Revenue | DKK 2,5M | -8% |
| EBITDA | DKK 141K | -23% |
| Net profit | DKK -122K | -24% |
| Total assets | DKK 4,1M | +8% |
| Equity | DKK 373K | -25% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 849 | 1.266 | 1.262 | 1.097 | 1.462 | 1.844 | 2.002 | 1.986 | 2.350 | 2.586 | 2.744 | 2.536 |
| Staff expenses | -705 | -726 | -794 | -917 | -933 | -1.216 | -1.840 | -1.675 | -1.784 | -2.108 | -2.454 | -2.561 | -2.395 |
| EBITDA | 68 | 123 | 472 | 345 | 164 | 247 | 4 | 327 | 202 | 243 | 63 | 183 | 141 |
| Depreciation & amort. | -25 | -44 | -36 | -29 | -20 | -39 | -39 | -44 | -64 | -76 | -101 | -120 | -122 |
| EBIT | 42 | 79 | 436 | 316 | 144 | 207 | -36 | 283 | 138 | 167 | -38 | 63 | 19 |
| Net financials | -30 | -22 | -34 | -24 | -27 | -171 | -87 | -157 | -92 | -89 | -119 | -181 | -166 |
| Profit before tax | 12 | 57 | 402 | 292 | 117 | 37 | -76 | 126 | 46 | 77 | -157 | -118 | -147 |
| Tax | 3 | 16 | 100 | 71 | 29 | 12 | 24 | 47 | 15 | 25 | -26 | -20 | -25 |
| Net profit | 10 | 40 | 302 | 221 | 89 | 25 | -99 | 79 | 31 | 53 | -131 | -98 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.132 | 1.112 | 1.686 | 1.628 | 2.988 | 3.180 | 3.320 | 3.330 | 3.631 | 3.771 | 3.827 | 3.799 | 4.087 |
| Equity | 125 | 125 | 427 | 648 | 637 | 661 | 562 | 641 | 672 | 724 | 593 | 495 | 373 |
| Long-term debt | 0 | 0 | 0 | 0 | 674 | 617 | 476 | 728 | 692 | 606 | 805 | 1.120 | 1.017 |
| Short-term debt | 1.004 | 987 | 1.259 | 980 | 1.677 | 1.891 | 2.282 | 1.929 | 2.240 | 2.402 | 2.417 | 2.184 | 2.697 |
| Total debt | 1.004 | 987 | 1.259 | 980 | 2.351 | 2.508 | 2.758 | 2.656 | 2.932 | 3.009 | 3.222 | 3.304 | 3.714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2005 | — | — |
SE Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPJV HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Thisted Vaupel | Management | 0 companies |
| Svend Erik Skytte | Audit | 0 companies |