| Revenue | DKK -174K | +283% |
| EBITDA | DKK -426K | +24% |
| Net profit | DKK 1,6M | -89% |
| Total assets | DKK 75,9M | -5% |
| Equity | DKK 74,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -39 | -27 | -52 | -25 | -31 | -22 | -29 | -26 | -60 | -43 | -45 | -174 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -39 | -27 | -52 | -25 | -31 | -22 | -29 | -277 | -379 | -399 | -564 | -426 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -39 | -27 | -52 | -25 | -31 | -22 | -29 | -277 | -379 | -399 | -564 | -426 |
| Net financials | 3.919 | 4.626 | 4.248 | 7.725 | -4.549 | 11.290 | -7.499 | 4.123 | 2.232 | 15.102 | 3.196 | 16.141 | 2.213 |
| Profit before tax | 3.880 | 4.587 | 4.221 | 7.673 | -4.574 | 11.259 | -7.521 | 4.093 | 1.955 | 14.723 | 2.797 | 15.577 | 1.787 |
| Tax | 677 | 752 | 832 | 1.354 | -552 | 1.041 | 266 | -354 | 186 | 247 | -240 | 722 | 140 |
| Net profit | 3.203 | 3.835 | 3.389 | 6.319 | -4.023 | 10.218 | -7.787 | 4.448 | 1.769 | 14.476 | 3.038 | 14.855 | 1.647 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.319 | 33.607 | 38.547 | 43.427 | 38.594 | 47.447 | 40.309 | 40.662 | 43.476 | 58.743 | 63.471 | 80.013 | 75.894 |
| Equity | 29.013 | 32.848 | 36.237 | 42.556 | 38.533 | 42.916 | 34.117 | 38.613 | 40.382 | 54.857 | 57.895 | 72.750 | 74.397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 306 | 759 | 2.310 | 871 | 60 | 4.531 | 6.191 | 2.049 | 3.094 | 3.886 | 5.576 | 7.264 | 1.497 |
| Total debt | 306 | 759 | 2.310 | 871 | 60 | 4.531 | 6.191 | 2.049 | 3.094 | 3.886 | 5.576 | 7.264 | 1.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1999 | — | — |
AB | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Advokatfirmat Børge Nielsen I/S | Founder | 0 companies |