| Revenue | DKK 6,8M | +45% |
| EBITDA | DKK 1M | +161% |
| Net profit | DKK 740K | +149% |
| Total assets | DKK 3M | -16% |
| Equity | DKK 1,2M | +161% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.663 | 5.032 | 3.605 | 4.947 | 4.553 | 6.972 | 6.112 | 4.728 | 6.833 |
| Staff expenses | -3.203 | -3.114 | -2.955 | -3.665 | -3.837 | -6.417 | -6.150 | -6.409 | -5.804 |
| EBITDA | 460 | 84 | 650 | 1.273 | 716 | 555 | -38 | -1.681 | 1.029 |
| Depreciation & amort. | 59 | -35 | -176 | -215 | -221 | -308 | -243 | -235 | -95 |
| EBIT | 401 | 49 | 474 | 1.058 | 494 | 247 | -281 | -1.917 | 935 |
| Net financials | 16 | -21 | -8 | -5 | 2 | -11 | -11 | 15 | -10 |
| Profit before tax | 417 | 28 | 467 | 1.053 | 497 | 236 | -165 | -1.902 | 925 |
| Tax | 104 | 10 | 112 | 247 | 111 | 80 | 63 | -383 | 185 |
| Net profit | 313 | 18 | 355 | 806 | 385 | 157 | -228 | -1.519 | 740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.605 | 1.816 | 1.879 | 2.733 | 2.132 | 3.602 | 3.583 | 3.595 | 3.017 |
| Equity | 299 | 317 | 422 | 250 | 1.135 | 1.709 | 1.324 | 458 | 1.198 |
| Long-term debt | 0 | 208 | 123 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.306 | 1.291 | 1.262 | 2.434 | 906 | 1.706 | 2.136 | 3.137 | 1.819 |
| Total debt | 1.306 | 1.498 | 1.385 | 2.434 | 906 | 1.706 | 2.136 | 3.137 | 1.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
BUE BJERREGAARD HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 50.0% | 50.0% | 2019 | |
Claus Porsborg Holding ApS | Company | 10.0% | 10.0% | 2017 |
RBL HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Porsborg Hansen | Management | 0 companies |
| Martin Hansen | Board of Directors | 0 companies |
| Ron Bo Larsen | Chairman | 0 companies |
| Bue Bjerregaard Pedersen | Chairman | 0 companies |
| Thomas Solvang | Chairman | 0 companies |