| Revenue | DKK -59K | -17% |
| EBITDA | DKK -59K | +17% |
| Net profit | DKK -15K | +73% |
| Total assets | DKK 117K | +42% |
| Equity | DKK -3K | -125% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -27 | -27 | -32 | -31 | -61 | -33 | -34 | -37 | -69 | -70 | -71 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -27 | -27 | -32 | -31 | -61 | -33 | -34 | -37 | -69 | -70 | -71 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -27 | -27 | -32 | -31 | -61 | -33 | -34 | -37 | -69 | -70 | -71 | -59 |
| Net financials | 175 | 27 | 16 | 20 | 35 | -1 | 14 | 5 | 29 | 11 | 11 | -2 | 31 |
| Profit before tax | 148 | -1 | -11 | -12 | 5 | -62 | -20 | -29 | -8 | -58 | -58 | -73 | -27 |
| Tax | 6 | 1 | 2 | -2 | 3 | -13 | -6 | -6 | -6 | -14 | -15 | -16 | -12 |
| Net profit | 143 | -1 | -13 | -11 | 1 | -49 | -14 | -22 | -2 | -45 | -43 | -57 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 296 | 266 | 257 | 242 | 252 | 196 | 199 | 175 | 159 | 114 | 89 | 82 | 117 |
| Equity | 264 | 263 | 250 | 239 | 244 | 195 | 181 | 159 | 157 | 112 | 69 | 12 | -3 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 31 | 0 | 1 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 18 | 68 | 117 |
| Total debt | 31 | 0 | 1 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 18 | 68 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CALUM A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |