| Revenue | DKK -23K | -8% |
| EBITDA | DKK -23K | +8% |
| Net profit | DKK 23K | -94% |
| Total assets | DKK 10,4M | -10% |
| Equity | DKK 1,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -295 | -532 | -242 | -218 | -102 | -154 | -119 | -56 | -220 | 4.021 | -102 | -18 | -25 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -295 | -532 | -242 | -218 | -102 | -154 | -119 | -56 | -232 | 4.021 | -102 | -18 | -25 | -23 |
| Depreciation & amort. | -5 | -6 | -4 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -300 | -538 | -246 | -229 | -102 | -154 | -119 | -56 | -232 | 4.021 | -102 | -18 | -25 | -23 |
| Net financials | -95 | -202 | -311 | -353 | -417 | -483 | -527 | -547 | -298 | -28 | -750 | -592 | 449 | 54 |
| Profit before tax | -395 | -740 | -534 | -582 | -519 | -638 | -646 | -603 | -529 | 3.993 | -852 | -610 | 424 | 31 |
| Tax | -0 | -373 | -644 | -152 | -180 | -147 | -110 | -130 | -119 | 1.092 | -401 | -115 | 64 | 8 |
| Net profit | -395 | -367 | 109 | -430 | -340 | -491 | -536 | -473 | -411 | 2.900 | -451 | -495 | 360 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.316 | 5.848 | 6.562 | 7.121 | 7.988 | 8.754 | 8.803 | 8.648 | 8.594 | 12.594 | 12.974 | 7.517 | 11.492 | 10.395 |
| Equity | 731 | 364 | 473 | 43 | -296 | -787 | -1.323 | -1.796 | -2.206 | 694 | 244 | -251 | 1.537 | 1.560 |
| Long-term debt | 1.979 | 1.293 | 5.622 | 6.533 | 7.661 | 8.865 | 9.126 | 9.446 | 10.219 | 11.888 | 12.715 | 7.752 | 6.680 | 7.397 |
| Short-term debt | 605 | 3.476 | 97 | 59 | 54 | 36 | 430 | 537 | 239 | 12 | 15 | 15 | 1.890 | 46 |
| Total debt | 2.584 | 4.769 | 5.719 | 6.592 | 7.715 | 8.901 | 9.556 | 9.983 | 10.458 | 11.900 | 12.730 | 7.768 | 8.570 | 7.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2012 | — | — |
GL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HCBM HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
GENOKEY ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 5.0% | 5.0% | 2016 | |
MELVANG HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mulvad Kristiansen | Management | 0 companies |
| Gert Lykke Sørensen Møller | Management | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Ole Wallentin Bæk | Board of Directors | 0 companies |
| Mette Søgaard | Board of Directors | 0 companies |
| Hans-Christian Brahe Møller | Chairman | 0 companies |