| Revenue | DKK -2,2M | -134% |
| EBITDA | DKK -9,3M | -1149% |
| Net profit | DKK -9,2M | -1494% |
| Total assets | DKK 13,6M | +29% |
| Equity | DKK -8,7M | -300% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 593 | 1.247 | 1.677 | 3.125 | 4.087 | 5.727 | 9.897 | 12.177 | 8.755 | 6.466 | -2.228 |
| Staff expenses | -370 | -1.114 | -1.423 | -2.570 | -3.312 | -5.111 | -7.913 | -9.021 | -6.408 | -5.581 | -7.053 |
| EBITDA | 223 | 98 | 251 | 555 | 775 | 616 | 1.993 | 3.156 | 2.347 | 885 | -9.281 |
| Depreciation & amort. | -8 | -47 | -142 | -130 | -189 | -369 | -546 | -105 | -175 | -94 | -112 |
| EBIT | 214 | 51 | 110 | 425 | 585 | 246 | 1.447 | 3.051 | 2.172 | 790 | -9.393 |
| Net financials | -4 | -5 | -30 | -32 | -59 | -140 | -644 | -1.178 | -215 | 58 | -138 |
| Profit before tax | 610 | 46 | 79 | 393 | 527 | 107 | 803 | 1.874 | 1.957 | 848 | -9.531 |
| Tax | 200 | -155 | 39 | 92 | 122 | 28 | 64 | 429 | 448 | 190 | -362 |
| Net profit | 410 | 201 | 40 | 301 | 405 | 79 | 739 | 1.445 | 1.510 | 658 | -9.169 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.241 | 3.522 | 1.953 | 3.895 | 7.414 | 8.946 | 18.121 | 22.205 | 12.190 | 10.531 | 13.620 |
| Equity | 739 | 940 | 980 | 1.281 | 1.686 | 1.032 | 1.772 | 2.172 | 3.682 | 4.339 | -8.669 |
| Long-term debt | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 425 | 0 | 0 |
| Short-term debt | 502 | 2.582 | 972 | 2.214 | 5.728 | 7.913 | 16.349 | 19.903 | 7.912 | 5.830 | 18.789 |
| Total debt | 502 | 2.582 | 972 | 2.614 | 5.728 | 7.913 | 16.349 | 19.903 | 8.337 | 5.830 | 18.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Audit | Audit | 1985 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
FT | Audit | 1985 | — | — |
CI Management | Management | 1985 | — | — |
NR Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPH HOLDINGS ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Gottschalck | Audit | 0 companies |
| Thomas Peter Ludvigsen | Chief Executive Officer | 0 companies |
| Annette Dyrberg Lindhardt | Chief Executive Officer | 0 companies |
| Fin T. Nielsen Statsaut. Rev | Audit | 0 companies |
| Chresten Ivar Rasmussen | Management | 0 companies |
| Niels Richard Brinkmann | Management | 0 companies |
| Arne Frandsen | Chairman | 0 companies |
| Carsten Gert Ludvigsen | Chairman | 0 companies |
| Johnny Peter Petersen | Board of Directors | 0 companies |