| Revenue | DKK 11,1M | +2% |
| EBITDA | DKK -22M | -42% |
| Net profit | DKK -21,8M | -14363% |
| Total assets | DKK 223,1M | -9% |
| Equity | DKK 218,8M | -9% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | -1 | -44 | -82 | 6.203 | 10.834 | 11.095 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -24 | -46 | 76.677 | -15.517 | -22.030 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -24 | -46 | 76.677 | -15.517 | -22.030 |
| Net financials | 0 | 0 | 0 | 71.099 | -23.686 | -29.174 |
| Profit before tax | -0 | -24 | -46 | 77.303 | -15.190 | -21.767 |
| Tax | 0 | 10 | 18 | 16.863 | -15.343 | -0 |
| Net profit | -1 | -34 | -64 | 60.440 | 153 | -21.767 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 950 | 160.273 | 156.092 | 272.007 | 246.388 | 223.080 |
| Equity | 49 | 15 | -48 | 60.392 | 240.544 | 218.778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 901 | 160.258 | 156.140 | 196.111 | 5.844 | 4.303 |
| Total debt | 901 | 160.258 | 156.140 | 196.111 | 5.844 | 4.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2018 | — | — |
MR Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CALUM A/S | Company | 100.0% | 100.0% | 2018 |
SAMPENSION KP DANMARK A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Martin Rauhe Pedersen | Management | 0 companies |
| Rasmus Tore Lund Jacobsen | Board of Directors | 0 companies |
| Torbjørn Lange | Chairman | 0 companies |
| Rune Holmgaard-Poulsen | Board of Directors | 0 companies |