| Revenue | DKK 1,9M | +77% |
| EBITDA | DKK 1,9M | +77% |
| Net profit | DKK 974K | +98% |
| Total assets | DKK 11,4M | -8% |
| Equity | DKK 3,9M | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | 477 | 473 | 412 | 398 | 541 | 561 | 576 | 581 | 746 | 826 | 942 | 1.100 | 1.945 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 479 | 477 | 473 | 412 | 398 | 541 | 561 | 576 | 581 | 746 | 826 | 942 | 1.100 | 1.945 |
| Depreciation & amort. | -142 | -155 | -161 | -164 | -164 | -166 | -166 | -166 | -166 | -166 | -166 | -186 | -256 | -400 |
| EBIT | 337 | 322 | 312 | 248 | 234 | 375 | 395 | 410 | 415 | 580 | 660 | 756 | 844 | 1.545 |
| Net financials | -321 | -281 | -233 | -229 | -215 | -163 | -192 | -190 | -60 | -61 | -50 | -54 | -213 | -296 |
| Profit before tax | 16 | 41 | 79 | 19 | 20 | 212 | 204 | 219 | 355 | 519 | 610 | 702 | 631 | 1.249 |
| Tax | 4 | 10 | 2 | 5 | 4 | 47 | 45 | 49 | 78 | 114 | 135 | 154 | 139 | 275 |
| Net profit | 12 | 31 | 77 | 15 | 15 | 165 | 159 | 171 | 277 | 405 | 475 | 548 | 493 | 974 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.069 | 5.286 | 5.399 | 5.229 | 5.060 | 4.957 | 4.767 | 4.568 | 4.358 | 4.457 | 4.675 | 5.136 | 12.391 | 11.435 |
| Equity | 51 | 83 | 160 | 175 | 190 | 355 | 514 | 685 | 961 | 1.367 | 1.842 | 2.390 | 2.882 | 3.856 |
| Long-term debt | 4.708 | 3.807 | 3.614 | 3.453 | 3.288 | 3.118 | 2.943 | 2.736 | 2.323 | 2.020 | 1.718 | 1.416 | 0 | 0 |
| Short-term debt | 275 | 1.296 | 1.487 | 1.459 | 1.436 | 1.322 | 1.144 | 980 | 901 | 894 | 931 | 1.141 | 9.278 | 7.270 |
| Total debt | 4.983 | 5.104 | 5.101 | 4.912 | 4.725 | 4.440 | 4.087 | 3.716 | 3.223 | 2.914 | 2.649 | 2.557 | 9.278 | 7.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CP HOLDING 2009 ApS | Company | 100.0% | 100.0% | 2009 |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nielsen | Management | 0 companies |
| Klaus Gad | Board of Directors | 0 companies |
| Thue Hagenau | Board of Directors | 0 companies |
| Frank Madsen | Chairman | 0 companies |