| Revenue | DKK 1,4M | -3% |
| EBITDA | DKK 1,8M | +181% |
| Net profit | DKK 951K | +144% |
| Total assets | DKK 46,4M | +1% |
| Equity | DKK 11,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 136 | 170 | 293 | 783 | 783 | -0 | -101 | 90 | 972 | 1.107 | 1.396 | 1.456 | 1.413 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 136 | 170 | 293 | 783 | 783 | -0 | -101 | 325 | 3.872 | 1.217 | -24 | -2.204 | 1.783 |
| Depreciation & amort. | 95 | -95 | -111 | -117 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41 | 75 | 181 | 665 | 783 | -0 | -101 | 325 | 3.872 | 1.217 | -24 | -2.204 | 1.783 |
| Net financials | -73 | -47 | -56 | -272 | -297 | -395 | -435 | -191 | -668 | -601 | -605 | -592 | -577 |
| Profit before tax | -32 | 29 | 126 | 393 | 486 | -395 | -536 | 134 | 3.205 | 615 | -629 | -2.796 | 1.206 |
| Tax | -14 | -133 | 30 | 116 | 107 | -87 | -118 | 31 | 705 | 81 | -128 | -615 | 255 |
| Net profit | -18 | 162 | 95 | 277 | 379 | -308 | -418 | 103 | 2.500 | 534 | -500 | -2.181 | 951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.934 | 23.463 | 27.209 | 36.451 | 29.206 | 28.818 | 34.917 | 46.639 | 50.868 | 51.450 | 49.581 | 45.927 | 46.430 |
| Equity | 7.652 | 16.745 | 16.840 | 17.117 | 10.497 | 10.189 | 9.771 | 9.874 | 12.373 | 12.907 | 12.407 | 10.226 | 11.177 |
| Long-term debt | 2.859 | 2.783 | 2.480 | 14.799 | 14.323 | 13.972 | 13.519 | 30.557 | 32.083 | 31.189 | 30.222 | 29.301 | 27.626 |
| Short-term debt | 199 | 356 | 4.331 | 999 | 845 | 1.112 | 8.230 | 2.646 | 2.013 | 2.849 | 2.755 | 3.011 | 4.164 |
| Total debt | 3.058 | 3.138 | 6.811 | 15.798 | 15.169 | 15.084 | 21.748 | 33.203 | 34.096 | 34.038 | 32.977 | 32.312 | 31.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2022 | — | — |
JK Management | Management | 2013 | — | — |
ST Founder | Founder | 2008 | — | — |
HT Founder | Founder | 2008 | — | — |
PT Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CALUM EJENDOMSINVEST A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Cato Peter Meulengracht Barslund | Management | 0 companies |
| Jesper Korsbæk Jensen | Management | 0 companies |
| Sanne Torpet | Founder | 0 companies |
| Hans Torpet | Founder | 0 companies |
| Peter Torpet | Founder | 0 companies |
| Henrik Calum | Chairman | 0 companies |