| Revenue | DKK -11K | +29% |
| EBITDA | DKK -11K | -29% |
| Net profit | DKK -14K | -30% |
| Total assets | DKK 12K | +0% |
| Equity | DKK -49K | -38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | — | -31 | -7 | -3 | -2 | -3 | -0 | -3 | -3 | -3 | -10 | -9 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 0 | -31 | -7 | -3 | -2 | -3 | -0 | -3 | -3 | -3 | -10 | -9 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 0 | -31 | -7 | -3 | -2 | -3 | -0 | -3 | -3 | -3 | -10 | -9 | -11 |
| Net financials | -4 | -4 | -4 | -5 | -7 | -7 | -3 | -1 | -1 | -1 | -1 | -1 | -2 | -2 |
| Profit before tax | -20 | -4 | -36 | -12 | -10 | -9 | -5 | -2 | -3 | -3 | -3 | -11 | -10 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -20 | -4 | -36 | -12 | -10 | -9 | -5 | -2 | -3 | -3 | -3 | -11 | -10 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 98 | 76 | 166 | 166 | 165 | 164 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Equity | -16 | -20 | 34 | 22 | 13 | 3 | -2 | -3 | -7 | -10 | -14 | -25 | -35 | -49 |
| Long-term debt | 114 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 96 | 131 | 144 | 152 | 161 | 15 | 16 | 19 | 22 | 25 | 36 | 47 | 60 |
| Total debt | 114 | 96 | 131 | 144 | 152 | 161 | 15 | 16 | 19 | 22 | 25 | 36 | 47 | 60 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 1999 | — | — |
EB Audit | Audit | 2009 | — | — |
HC Founder | Founder | 1993 | — | — |
JJ | Audit | 1993 | — | — |
LP Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møller Nielsen | Management | 0 companies |
| Egon Brøndum Nielsen | Audit | 0 companies |
| Henrik Calum | Founder | 0 companies |
| Jørgen Juul Jørgensen | Audit | 0 companies |
| Lajla Præstgaard | Audit | 0 companies |
| Knud Fuglede Jørgensen | Board of Directors | 0 companies |
| Birte Rasmussen | Board of Directors | 0 companies |