| Revenue | DKK 278K | +27% |
| EBITDA | DKK 278K | +27% |
| Net profit | DKK 147K | +43% |
| Total assets | DKK 3,9M | +0% |
| Equity | DKK 3M | +5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 202 | 170 | 20 | 142 | 323 | 206 | 219 | 278 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 202 | 170 | 20 | 142 | 323 | 206 | 219 | 278 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -90 | -90 | -90 | -90 |
| EBIT | 202 | 170 | 20 | 126 | 233 | 116 | 129 | 188 |
| Net financials | -15 | -10 | -20 | -13 | -14 | -10 | -8 | 0 |
| Profit before tax | 186 | 160 | -0 | 113 | 219 | 106 | 121 | 189 |
| Tax | -110 | 13 | -1 | 24 | 48 | 23 | 18 | 41 |
| Net profit | 296 | 147 | 0 | 89 | 171 | 82 | 103 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.419 | 3.478 | 3.782 | 3.938 | 3.803 | 3.945 | 3.898 | 3.898 |
| Equity | 2.198 | 2.410 | 2.410 | 2.499 | 2.670 | 2.752 | 2.855 | 3.002 |
| Long-term debt | 40 | 0 | 0 | 0 | 0 | 20 | 42 | 42 |
| Short-term debt | 607 | 548 | 852 | 894 | 546 | 570 | 403 | 254 |
| Total debt | 647 | 548 | 852 | 894 | 546 | 590 | 445 | 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2002 | — | — |
NF Audit | Audit | 2002 | — | — |
HC Management | Management | 2012 | — | — |
LS Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CALUM A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Kalstrup | Management | 0 companies |
| Niels Frederiksen | Audit | 0 companies |
| Henrik Calum | Management | 0 companies |
| Leif Staal | Management | 0 companies |
| Peter Sørensen | Board of Directors | 0 companies |