| Revenue | DKK -11K | -20% |
| EBITDA | DKK -11K | +20% |
| Net profit | DKK 9K | +692% |
| Total assets | DKK 683K | -4% |
| Equity | DKK 646K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 158 | 150 | 116 | 96 | 135 | 114 | 111 | 108 | 1.125 | 13 | -21 | -13 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 157 | 158 | 150 | 116 | 96 | 135 | 114 | 111 | 108 | 1.125 | 13 | -21 | -13 | -11 |
| Depreciation & amort. | -13 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 144 | 144 | 136 | 102 | 82 | 121 | 100 | 97 | 94 | 1.125 | 13 | -21 | -13 | -11 |
| Net financials | -43 | -58 | -76 | -47 | -44 | -42 | -41 | -48 | -20 | -20 | -5 | -0 | 12 | 20 |
| Profit before tax | 101 | 86 | 60 | 55 | 38 | 79 | 59 | 49 | 73 | 1.105 | 8 | -22 | -2 | 9 |
| Tax | 25 | 22 | 16 | 13 | 8 | 17 | 13 | 11 | 38 | 173 | 3 | -0 | -0 | -0 |
| Net profit | 76 | 64 | 44 | 42 | 29 | 62 | 46 | 38 | 35 | 932 | 5 | -22 | -2 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.772 | 2.136 | 1.753 | 1.775 | 1.730 | 1.728 | 1.712 | 1.691 | 1.665 | 2.624 | 953 | 775 | 713 | 683 |
| Equity | 575 | 640 | 605 | 596 | 575 | 637 | 630 | 614 | 650 | 1.525 | 848 | 767 | 705 | 646 |
| Long-term debt | 1.090 | 1.104 | 1.070 | 1.107 | 1.059 | 1.011 | 960 | 966 | 925 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 393 | 78 | 72 | 96 | 80 | 121 | 111 | 90 | 1.099 | 105 | 8 | 8 | 37 |
| Total debt | 1.190 | 1.496 | 1.148 | 1.179 | 1.155 | 1.091 | 1.082 | 1.077 | 1.015 | 1.099 | 105 | 8 | 8 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1998 | — | — |
AC Management | Management | 1998 | — | — |
TH Management | Management | 1999 | — | — |
AB | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| August Christian Wille | Management | 0 companies |
| Tommy Hansen | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |