| Revenue | DKK -15K | +0% |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK 335K | +537% |
| Total assets | DKK 9,2M | +3% |
| Equity | DKK 8,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 0 | -3 | -9 | -11 | -16 | -10 | -11 | -21 | 193 | -14 | -14 | -15 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | 0 | -3 | -9 | -11 | -16 | -10 | -11 | -821 | 193 | -14 | -14 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | 0 | -3 | -9 | -11 | -16 | -10 | -11 | -821 | 193 | -14 | -14 | -15 | -15 |
| Net financials | 340 | 36 | -1.374 | -1.011 | 191 | 898 | -29 | 1.813 | 1.791 | 2.293 | 1.244 | 1.429 | -38 | 375 |
| Profit before tax | 323 | 36 | -1.377 | -1.019 | 181 | 882 | -40 | 1.802 | 970 | 2.486 | 1.231 | 1.415 | -53 | 360 |
| Tax | -41 | -50 | -47 | -47 | -51 | -53 | -43 | -35 | -32 | -13 | -8 | 3 | 23 | 25 |
| Net profit | 365 | 86 | -1.330 | -973 | 231 | 935 | 3 | 1.837 | 1.002 | 2.499 | 1.238 | 1.412 | -77 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.729 | 7.576 | 6.079 | 5.129 | 5.962 | 7.308 | 5.473 | 7.419 | 8.004 | 9.252 | 9.289 | 9.621 | 8.927 | 9.193 |
| Equity | 2.681 | 2.670 | 1.244 | 11 | 242 | 1.177 | 1.055 | 2.892 | 3.786 | 6.174 | 7.299 | 8.597 | 8.402 | 8.615 |
| Long-term debt | 2.081 | 2.123 | 1.691 | 1.383 | 1.293 | 873 | 348 | 127 | 1.193 | 895 | 453 | 186 | 0 | 94 |
| Short-term debt | 1.967 | 2.782 | 3.144 | 3.528 | 4.426 | 5.257 | 4.070 | 4.400 | 3.025 | 2.183 | 1.537 | 839 | 525 | 484 |
| Total debt | 4.048 | 4.906 | 4.835 | 4.911 | 5.719 | 6.130 | 4.418 | 4.527 | 4.218 | 3.078 | 1.989 | 1.024 | 525 | 579 |
| 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% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Advokatfirmat Børge Nielsen I/S | Founder | 0 companies |