| Revenue | DKK -45K | -1% |
| EBITDA | DKK -45K | +1% |
| Net profit | DKK 3,9M | -41% |
| Total assets | DKK 102,5M | +2% |
| Equity | DKK 96,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.265 | 6.245 | 3.185 | 6.077 | 1.757 | 250 | -3.591 | 1.280 | 5.041 | -46 | -94 | -45 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.265 | 6.245 | 3.185 | 6.077 | 1.757 | 250 | -3.591 | 1.280 | 5.041 | -46 | -94 | -45 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.265 | 6.245 | 3.185 | 6.077 | 1.757 | 250 | -3.591 | 1.280 | 5.041 | -46 | -94 | -45 | -45 |
| Net financials | 1.877 | 3.685 | 4.906 | 6.783 | 4.158 | 6.513 | 5.623 | 4.438 | 7.755 | 8.434 | 90 | 8.585 | 4.975 |
| Profit before tax | 4.142 | 9.930 | 8.091 | 12.859 | 5.916 | 6.763 | 2.031 | 5.718 | 12.796 | 8.388 | -5 | 8.540 | 4.930 |
| Tax | -264 | 125 | -167 | 1.859 | -414 | -510 | -0 | -703 | -576 | -713 | -196 | 1.874 | 1.022 |
| Net profit | 4.406 | 9.805 | 8.257 | 11.001 | 6.330 | 7.273 | 2.031 | 6.421 | 13.372 | 9.101 | 192 | 6.666 | 3.908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.025 | 50.687 | 52.457 | 52.301 | 69.412 | 61.150 | 66.404 | 70.183 | 83.295 | 94.392 | 94.466 | 100.030 | 102.520 |
| Equity | 11.307 | 21.383 | 29.758 | 40.960 | 47.520 | 54.793 | 56.824 | 63.246 | 76.618 | 85.718 | 85.910 | 92.576 | 96.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.718 | 29.304 | 22.698 | 11.341 | 21.892 | 6.357 | 9.580 | 6.937 | 6.677 | 8.324 | 8.556 | 7.455 | 6.036 |
| Total debt | 28.718 | 29.304 | 22.698 | 11.341 | 21.892 | 6.357 | 9.580 | 6.937 | 6.677 | 8.324 | 8.556 | 7.455 | 6.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1999 | — | — |
AB | Founder | 1999 | — | — |
| Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Advokatfirmat Børge Nielsen I/S | Founder | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |