| Revenue | DKK -289K | +40% |
| EBITDA | DKK -289K | -40% |
| Net profit | DKK 33,1M | +135% |
| Total assets | DKK 127,5M | +24% |
| Equity | DKK 83,9M | +81% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -590 | -136 | -215 | -322 | -206 | -289 |
| Staff expenses | -75 | -125 | -0 | -0 | -0 | -0 |
| EBITDA | -665 | -261 | -215 | -322 | -206 | -289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -665 | -261 | -215 | -322 | -206 | -289 |
| Net financials | 4.171 | 78.605 | 9.056 | -38.615 | 14.343 | 33.714 |
| Profit before tax | 3.505 | 78.344 | 8.842 | -38.937 | 14.137 | 33.425 |
| Tax | -302 | -746 | 244 | -312 | 32 | 340 |
| Net profit | 3.807 | 79.090 | 8.598 | -38.625 | 14.105 | 33.085 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 89.163 | 105.703 | 134.595 | 99.096 | 102.751 | 127.465 |
| Equity | 3.905 | 74.687 | 70.837 | 32.212 | 46.317 | 83.897 |
| Long-term debt | 85.202 | 25.806 | 63.709 | 66.725 | 56.316 | 43.488 |
| Short-term debt | 56 | 5.210 | 49 | 159 | 118 | 80 |
| Total debt | 85.258 | 31.016 | 63.758 | 66.884 | 56.434 | 43.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
LIBERATIO A/S | Company | 10.0% | 50.0% | 2018 |
CALME Holding ApS | Company | 10.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Mølbæk Pedersen | Chief Executive Officer | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chairman | 0 companies |
| Frederik Erik Preben Madsen | Board of Directors | 0 companies |
| Morten Reignald Pedersen | Deputy Chairman | 0 companies |