| Revenue | DKK 4M | -10% |
| EBITDA | DKK 602K | -30% |
| Net profit | DKK 395K | -32% |
| Total assets | DKK 6,7M | -9% |
| Equity | DKK 3,5M | -3% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.718 | 2.513 | 3.509 | 3.701 | 4.505 | 3.950 | 3.860 | 4.037 | 3.734 | 4.211 | 4.848 | 4.429 | 3.990 |
| Staff expenses | -1.503 | -2.101 | -2.804 | -3.148 | -3.815 | -3.377 | -3.509 | -3.565 | -3.094 | -3.625 | -3.840 | -3.570 | -3.388 |
| EBITDA | 215 | 413 | 704 | 553 | 669 | 574 | 351 | 472 | 641 | 586 | 1.008 | 859 | 602 |
| Depreciation & amort. | 128 | -288 | -396 | -445 | -377 | -212 | -114 | -254 | -103 | -153 | -171 | -95 | -119 |
| EBIT | 87 | 125 | 308 | 108 | 291 | 362 | 237 | 218 | 537 | 433 | 837 | 765 | 483 |
| Net financials | -43 | -88 | -142 | -71 | -64 | -61 | -71 | -58 | -29 | 12 | 14 | -11 | 27 |
| Profit before tax | 45 | 37 | 166 | 38 | 228 | 301 | 165 | 160 | 509 | 445 | 850 | 754 | 509 |
| Tax | 14 | 18 | 42 | 10 | 52 | 67 | 40 | 36 | 112 | 98 | 189 | 172 | 114 |
| Net profit | 31 | 19 | 124 | 28 | 176 | 234 | 125 | 124 | 397 | 347 | 662 | 582 | 395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.386 | 3.202 | 3.853 | 4.022 | 4.467 | 4.021 | 4.840 | 4.287 | 4.420 | 5.020 | 6.167 | 7.331 | 6.696 |
| Equity | 1.037 | 1.008 | 1.084 | 1.112 | 1.287 | 1.521 | 1.587 | 1.651 | 2.047 | 2.394 | 3.056 | 3.638 | 3.533 |
| Long-term debt | 961 | 1.002 | 631 | 354 | 289 | 234 | 176 | 238 | 45 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.367 | 1.153 | 2.103 | 2.532 | 2.885 | 2.265 | 3.077 | 2.398 | 2.328 | 2.626 | 3.111 | 3.693 | 3.163 |
| Total debt | 2.328 | 2.155 | 2.734 | 2.886 | 3.174 | 2.500 | 3.253 | 2.636 | 2.373 | 2.626 | 3.111 | 3.693 | 3.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEDEMARKSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Pallesen | Management | 0 companies |