| Revenue | DKK -1,3M | +1338% |
| EBITDA | DKK -1,3M | -1338% |
| Net profit | DKK 1,1M | -86% |
| Total assets | DKK 40,7M | +3% |
| Equity | DKK 38,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | 53 | 80 | 55 | 61 | -163 | -28 | -14 | -75 | -95 | -90 | -1.294 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -75 | 53 | 80 | 55 | 61 | -163 | -28 | -14 | -75 | -95 | -90 | -1.294 |
| Depreciation & amort. | -109 | -109 | -109 | -109 | -109 | -69 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -184 | -56 | -29 | -54 | -48 | -232 | -28 | -14 | -75 | -95 | -90 | -1.294 |
| Net financials | -90 | -110 | -105 | -273 | -57 | -20 | -1 | -0 | 26.405 | 2.448 | 8.302 | 2.061 |
| Profit before tax | -274 | -166 | -134 | -326 | -104 | -252 | -29 | -14 | 26.330 | 2.354 | 8.212 | 767 |
| Tax | -0 | -0 | -1 | -44 | -0 | -80 | -6 | -304 | -17 | -34 | -34 | -377 |
| Net profit | -274 | -166 | -133 | -282 | -104 | -172 | -23 | 290 | 26.347 | 2.387 | 8.246 | 1.144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.849 | 2.001 | 1.944 | 1.758 | 1.655 | 356 | 379 | 1.718 | 29.342 | 33.010 | 39.570 | 40.739 |
| Equity | -547 | -713 | 354 | 72 | 258 | 86 | 63 | 353 | 26.700 | 29.088 | 37.334 | 38.478 |
| Long-term debt | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.396 | 2.714 | 1.590 | 1.685 | 1.397 | 270 | 316 | 1.365 | 2.493 | 3.504 | 2.236 | 2.262 |
| Total debt | 2.396 | 2.714 | 1.590 | 1.685 | 1.397 | 270 | 316 | 1.365 | 2.493 | 3.504 | 2.236 | 2.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2019 | — | — |
| Audit | 2007 | — | — | |
NP Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EVERGREEN HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
CALUM PROJEKTUDVIKLING K/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Nikolaj Peter Duckert | Management | 0 companies |