| Revenue | DKK -10K | -56% |
| EBITDA | DKK -10K | +56% |
| Net profit | DKK -559K | -3436% |
| Total assets | DKK 146K | -80% |
| Equity | DKK 122K | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 314 | 274 | 223 | 0 | 443 | -22 | -23 | -10 |
| Staff expenses | -249 | -239 | -87 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | 15 | 116 | 93 | -84 | -22 | -23 | -10 |
| Depreciation & amort. | 63 | 36 | 26 | 26 | -0 | -0 | -0 | -0 |
| EBIT | -100 | -20 | 89 | 66 | -84 | -22 | -23 | -10 |
| Net financials | 54 | -81 | -52 | -94 | -78 | -671 | 39 | -549 |
| Profit before tax | -229 | -102 | 38 | -27 | -162 | -692 | 17 | -559 |
| Tax | -0 | -81 | 10 | -0 | 72 | -0 | -0 | -0 |
| Net profit | -229 | -21 | 28 | -27 | -234 | -692 | 17 | -559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.560 | 6.668 | 6.680 | 6.554 | 1.463 | 782 | 712 | 146 |
| Equity | 1.611 | 1.590 | 1.617 | 1.590 | 1.356 | 664 | 681 | 122 |
| Long-term debt | 4.793 | 4.788 | 4.781 | 4.785 | 0 | 0 | 0 | 0 |
| Short-term debt | 156 | 290 | 282 | 179 | 106 | 118 | 31 | 24 |
| Total debt | 4.950 | 5.078 | 5.063 | 4.964 | 106 | 118 | 31 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1997 | — | — |
EH Management | Management | 1998 | — | — |
| Audit | 1997 | — | — | |
JF Management | Management | 1997 | — | — |
AB | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Emil Henriksen | Management | 0 companies |
| Reg. revisor Christian Møller Madsen | Audit | 0 companies |
| Johnny Frank Hansen | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Anton Østergaard | Board of Directors | 0 companies |