| Revenue | DKK -25K | -42% |
| EBITDA | DKK -25K | +42% |
| Net profit | DKK -248K | -7% |
| Total assets | DKK 4,1M | +0% |
| Equity | DKK 524K | +93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -45 | -46 | -53 | -63 | -42 | -52 | -51 | -57 | -58 | -49 | -42 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -45 | -46 | -53 | -63 | -42 | -52 | -51 | -57 | -58 | -49 | -42 | -25 |
| Depreciation & amort. | 19 | 39 | 12 | 32 | 15 | -9 | -9 | -9 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -63 | -84 | -58 | -85 | -78 | -51 | -61 | -60 | -63 | -58 | -49 | -42 | -25 |
| Net financials | -232 | -222 | -212 | -199 | -187 | -168 | -126 | -132 | -137 | -143 | -117 | -230 | -275 |
| Profit before tax | -295 | -306 | -270 | -283 | -265 | -219 | -188 | -192 | -201 | -201 | -166 | -273 | -300 |
| Tax | -94 | -42 | -74 | -0 | -0 | -0 | -0 | -4 | -51 | -0 | -166 | -41 | -52 |
| Net profit | -202 | -264 | -196 | -283 | -265 | -219 | -188 | -188 | -150 | -201 | 1 | -232 | -248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.110 | 4.103 | 4.127 | 4.088 | 4.075 | 4.067 | 4.057 | 4.048 | 4.093 | 4.042 | 4.208 | 4.082 | 4.094 |
| Equity | 956 | 693 | 496 | 213 | -52 | -271 | -458 | -646 | -796 | 503 | 504 | 272 | 524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.100 | 3.100 | 3.100 | 3.100 | 3.098 | 3.097 | 3.098 |
| Short-term debt | 3.154 | 3.410 | 3.630 | 3.875 | 4.127 | 4.338 | 1.415 | 1.594 | 1.788 | 439 | 606 | 714 | 472 |
| Total debt | 3.154 | 3.410 | 3.630 | 3.875 | 4.127 | 4.338 | 4.515 | 4.694 | 4.888 | 3.539 | 3.704 | 3.811 | 3.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2007 | — | — |
HB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HCBM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mulvad Kristiansen | Management | 0 companies |
| Hans-Christian Brahe Møller | Management | 0 companies |