| Revenue | DKK 6,5M | -26% |
| EBITDA | DKK -1,2M | -36% |
| Net profit | DKK -963K | -27% |
| Total assets | DKK 12,8M | +0% |
| Equity | DKK 4M | -19% |
| Employees | 51 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.190 | 3.677 | 7.174 | 8.748 | 6.581 | 6.948 | 11.269 | 12.343 | 8.766 | 6.491 |
| Staff expenses | -807 | -2.490 | -5.672 | -5.519 | -4.930 | -4.863 | -7.771 | -9.356 | -9.645 | -7.689 |
| EBITDA | 602 | 1.186 | 1.502 | 3.230 | 1.651 | 2.085 | 3.498 | 2.986 | -879 | -1.197 |
| Depreciation & amort. | -146 | -555 | -1.122 | -1.633 | -1.440 | -1.295 | -910 | -396 | -50 | -50 |
| EBIT | 455 | 632 | 380 | 1.597 | 211 | 790 | 2.588 | 2.590 | -929 | -1.248 |
| Net financials | -17 | -49 | -131 | -108 | -76 | -97 | -108 | -74 | -41 | 13 |
| Profit before tax | 438 | 582 | 248 | 1.488 | 135 | 693 | 2.480 | 2.516 | -970 | -1.234 |
| Tax | 167 | 59 | 55 | 328 | 30 | 152 | 546 | 554 | -213 | -271 |
| Net profit | 271 | 523 | 194 | 1.161 | 105 | 540 | 1.934 | 1.962 | -757 | -963 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.432 | 4.760 | 12.004 | 10.933 | 9.385 | 13.016 | 11.687 | 13.647 | 12.766 | 12.760 |
| Equity | 321 | 844 | 1.038 | 2.199 | 1.304 | 1.845 | 3.779 | 5.742 | 4.985 | 4.022 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.034 | 3.825 | 10.747 | 8.583 | 8.064 | 11.171 | 7.908 | 7.906 | 7.781 | 8.738 |
| Total debt | 3.034 | 3.825 | 10.747 | 8.583 | 8.064 | 11.171 | 7.908 | 7.906 | 7.781 | 8.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.T. Herretøj A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Plambæk | Management | 0 companies |