| Revenue | DKK -89K | +41% |
| EBITDA | DKK -448K | -33% |
| Net profit | DKK 229K | -78% |
| Total assets | DKK 17,7M | -12% |
| Equity | DKK 17,5M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 100 | -81 | -105 | -32 | -63 | -89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -60 | -60 | -10 | -275 | -359 |
| EBITDA | 1.415 | 99 | 887 | 872 | 1.285 | 1.602 | 503 | 147 | 55 | -141 | -165 | -42 | -338 | -448 |
| Depreciation & amort. | -87 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.328 | 99 | 887 | 872 | 1.285 | 1.602 | 503 | 147 | 55 | -141 | -165 | -42 | -338 | -448 |
| Net financials | 1.928 | 490 | 1.476 | 881 | 2.043 | 2.291 | 928 | 808 | 452 | 869 | -301 | 1.033 | 1.645 | 721 |
| Profit before tax | 1.985 | 454 | 1.447 | 847 | 2.006 | 2.253 | 856 | 739 | 250 | 728 | -466 | 991 | 1.307 | 272 |
| Tax | 162 | 10 | 201 | -14 | 149 | 136 | 63 | 115 | 2 | 161 | -0 | 98 | 270 | 43 |
| Net profit | 1.823 | 444 | 1.245 | 861 | 1.856 | 2.117 | 793 | 624 | 248 | 568 | -466 | 893 | 1.037 | 229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.123 | 21.171 | 22.480 | 23.370 | 25.400 | 27.608 | 26.804 | 26.121 | 21.004 | 20.264 | 18.642 | 19.111 | 20.134 | 17.684 |
| Equity | 20.697 | 21.141 | 22.290 | 23.052 | 24.781 | 26.847 | 26.640 | 23.964 | 20.212 | 20.080 | 18.613 | 19.006 | 19.544 | 17.512 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 338 | 30 | 39 | 0 | 26 | 246 | 23 |
| Short-term debt | 426 | 30 | 190 | 318 | 618 | 761 | 24 | 1.819 | 762 | 145 | 29 | 79 | 344 | 149 |
| Total debt | 426 | 30 | 190 | 318 | 618 | 761 | 164 | 2.157 | 792 | 185 | 29 | 105 | 590 | 172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1996 | — | — |
AB | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Torben Simonsen | Board of Directors | 0 companies |