| Revenue | DKK 169K | -161% |
| EBITDA | DKK -257K | +58% |
| Net profit | DKK 25,6M | +12% |
| Total assets | DKK 239M | +13% |
| Equity | DKK 234,9M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.607 | 1.820 | 1.299 | — | 1.709 | 1.542 | 1.533 | -1.076 | -291 | -307 | -282 | -275 | 169 |
| Staff expenses | -862 | -874 | -800 | -802 | -793 | -753 | -226 | -557 | -306 | -340 | -304 | -332 | -426 |
| EBITDA | 745 | 946 | 499 | 768 | 917 | 789 | 1.308 | -1.633 | -597 | -647 | -586 | -607 | -257 |
| Depreciation & amort. | 929 | -1.054 | -1.085 | -1.085 | -1.084 | -1.080 | -849 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -184 | -109 | -587 | -317 | -167 | -290 | 458 | -1.633 | -597 | -647 | -586 | -607 | -257 |
| Net financials | 12.863 | 9.667 | 15.463 | 16.557 | 13.262 | 10.906 | -18.916 | 21.610 | 12.995 | 31.529 | -25.289 | 30.006 | 33.110 |
| Profit before tax | 12.680 | 9.558 | 14.877 | 16.240 | 13.095 | 10.616 | -18.458 | 19.977 | 12.399 | 30.882 | -25.875 | 29.399 | 32.853 |
| Tax | 3.164 | 2.076 | 3.661 | 3.862 | 2.866 | 2.406 | -3.856 | 4.641 | 2.746 | 6.829 | -5.677 | 6.480 | 7.248 |
| Net profit | 9.515 | 7.482 | 11.216 | 12.378 | 10.230 | 8.210 | -14.602 | 15.336 | 9.653 | 24.052 | -20.198 | 22.919 | 25.605 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150.068 | 155.241 | 165.138 | 177.479 | 178.826 | 183.890 | 167.182 | 175.211 | 186.968 | 215.266 | 188.032 | 211.052 | 239.020 |
| Equity | 139.745 | 146.226 | 156.442 | 166.820 | 175.049 | 181.259 | 166.604 | 174.968 | 184.566 | 208.561 | 187.864 | 210.283 | 234.888 |
| Long-term debt | 6.411 | 5.737 | 5.393 | 504 | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.203 | 978 | 1.166 | 8.191 | 1.811 | 1.048 | 578 | 243 | 2.403 | 6.704 | 168 | 769 | 4.132 |
| Total debt | 7.614 | 6.716 | 6.558 | 8.694 | 1.999 | 1.048 | 578 | 243 | 2.403 | 6.704 | 168 | 769 | 4.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Madsen | Management | 0 companies |
| Gitte Hybel | Board of Directors | 0 companies |
| Ole Hybel | Chairman | 0 companies |
| Rut Eva Tistrand Hansen | Board of Directors | 0 companies |
| Per Henning Brandt | Board of Directors | 0 companies |
| Betina Hansen | Board of Directors | 0 companies |