| Revenue | DKK 314K | -31% |
| EBITDA | DKK 109K | +94% |
| Net profit | DKK -165K | -2% |
| Total assets | DKK 19M | -4% |
| Equity | DKK 7,5M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | 16 | 129 | 54 | 264 | 1.462 | 403 | 332 | 354 | 275 | 215 | 406 | 456 | 314 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | 34 | 108 | 266 | 67 | 1.462 | 4.309 | 284 | 419 | 1.299 | 719 | 381 | 56 | 109 |
| Depreciation & amort. | -0 | 5 | 37 | 14 | -20 | -20 | -20 | -20 | -20 | -0 | -0 | -37 | -40 | -40 |
| EBIT | -55 | 29 | 71 | 252 | 47 | 1.442 | 4.289 | 264 | 399 | 1.299 | 719 | 345 | 16 | 69 |
| Net financials | -112 | 143 | 426 | -328 | -82 | 69 | -442 | -289 | -216 | -144 | -184 | -195 | -220 | -276 |
| Profit before tax | -166 | 172 | 496 | -76 | -35 | 1.511 | 3.847 | -25 | 183 | 1.155 | 535 | 149 | -204 | -206 |
| Tax | -41 | 45 | 130 | 2 | -8 | 336 | 807 | 2 | 42 | 255 | 123 | 18 | -43 | -41 |
| Net profit | -125 | 127 | 366 | -79 | -27 | 1.175 | 3.040 | -26 | 142 | 899 | 413 | 132 | -162 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.606 | 5.422 | 8.582 | 10.972 | 12.832 | 16.542 | 17.818 | 18.303 | 19.721 | 19.940 | 20.889 | 21.422 | 19.835 | 19.008 |
| Equity | 2.249 | 2.376 | 2.742 | 2.561 | 2.534 | 3.709 | 6.639 | 6.507 | 5.981 | 7.025 | 8.167 | 8.433 | 7.918 | 7.492 |
| Long-term debt | 1.757 | 2.818 | 4.823 | 7.438 | 8.617 | 9.803 | 9.424 | 10.103 | 11.492 | 11.025 | 10.709 | 10.561 | 9.667 | 9.516 |
| Short-term debt | 599 | 228 | 1.017 | 972 | 1.681 | 3.030 | 965 | 901 | 1.571 | 887 | 849 | 1.335 | 1.264 | 1.129 |
| Total debt | 2.357 | 3.046 | 5.840 | 8.411 | 10.298 | 12.833 | 10.389 | 11.004 | 13.063 | 11.912 | 11.558 | 11.895 | 10.932 | 10.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Founder | Founder | 1990 | — | — |
OG Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Founder | 0 companies |
| Ole Guldbæk Dahl | Audit | 0 companies |