| Revenue | DKK 6K | -62% |
| EBITDA | DKK 6K | +57% |
| Net profit | DKK -387K | -38% |
| Total assets | DKK 935K | +20% |
| Equity | DKK -1,7M | -29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49 | 79 | 54 | 61 | 50 | 66 | 50 | 51 | 134 | 42 | 7 | 4 | 15 | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 55 | 17 | 38 | 24 | 44 | 34 | -17 | 126 | 34 | -7 | -7 | 4 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 55 | 17 | 38 | 24 | 44 | 34 | -17 | 126 | 34 | -7 | -7 | 4 | 6 |
| Net financials | 191 | 68 | 147 | 39 | -222 | -8 | -19 | -112 | -232 | 4 | -434 | -288 | -362 | -502 |
| Profit before tax | 222 | 123 | 163 | 77 | -198 | 36 | 14 | -129 | -106 | 38 | -441 | -295 | -358 | -496 |
| Tax | 55 | 37 | 41 | 21 | -43 | 8 | 3 | -28 | -23 | 8 | -97 | -65 | -79 | -109 |
| Net profit | 166 | 86 | 123 | 56 | -155 | 28 | 11 | -100 | -83 | 30 | -344 | -230 | -279 | -387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 384 | 449 | 332 | 672 | 140 | 308 | 452 | 403 | 560 | 527 | 1.041 | 938 | 779 | 935 |
| Equity | -470 | -384 | -261 | -205 | -360 | -331 | -320 | -420 | -503 | -473 | -818 | -1.048 | -1.327 | -1.714 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 854 | 832 | 594 | 877 | 500 | 639 | 772 | 824 | 1.063 | 1.001 | 1.859 | 1.985 | 2.107 | 2.649 |
| Total debt | 854 | 832 | 594 | 877 | 500 | 639 | 772 | 824 | 1.063 | 1.001 | 1.859 | 1.985 | 2.107 | 2.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2000 | — | — |
AB | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |