| Revenue | DKK 7K | +506% |
| EBITDA | DKK -68K | +11% |
| Net profit | DKK 64K | +118% |
| Total assets | DKK 2,9M | +32% |
| Equity | DKK 917K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | -250 | -135 | -80 | -149 | -91 | -155 | -116 | 10 | 2 | 0 | 1 | 1 | 7 |
| Staff expenses | -166 | -164 | -211 | -234 | -139 | -80 | -50 | -72 | -15 | -14 | -11 | -0 | -0 | -0 |
| EBITDA | -232 | -414 | -346 | -314 | -288 | -171 | -205 | -187 | -151 | -92 | -85 | -71 | -76 | -68 |
| Depreciation & amort. | -19 | -19 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -251 | -433 | -352 | -314 | -288 | -171 | -205 | -187 | -151 | -92 | -85 | -71 | -76 | -68 |
| Net financials | 116 | -198 | 615 | -205 | 132 | -81 | 92 | 152 | -262 | 0 | 93 | 118 | -284 | 132 |
| Profit before tax | -134 | -630 | 263 | -520 | -156 | -253 | -113 | -35 | -413 | -92 | 8 | 47 | -357 | 64 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 0 | 0 | 2 | 0 | 0 |
| Net profit | -134 | -630 | 263 | -520 | -156 | -253 | -113 | -35 | -417 | -92 | 7 | 45 | -357 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.915 | 3.997 | 4.444 | 4.191 | 4.033 | 3.684 | 2.846 | 2.671 | 2.161 | 2.051 | 2.050 | 2.155 | 2.159 | 2.852 |
| Equity | 3.478 | 2.757 | 2.980 | 2.460 | 2.259 | 1.987 | 1.853 | 1.797 | 1.340 | 1.208 | 1.195 | 1.220 | 852 | 917 |
| Long-term debt | 0 | 0 | 601 | 696 | 664 | 675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.436 | 1.240 | 862 | 1.035 | 1.109 | 1.022 | 993 | 874 | 821 | 843 | 855 | 936 | 1.307 | 1.935 |
| Total debt | 1.436 | 1.240 | 1.464 | 1.731 | 1.774 | 1.697 | 993 | 874 | 821 | 843 | 855 | 936 | 1.307 | 1.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2016 | — | — |
CB Audit | Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Kain | Management | 0 companies |
| Carsten Bjørn Jensen | Audit | 0 companies |