| Revenue | DKK -7K | -88% |
| EBITDA | DKK -7K | +88% |
| Net profit | DKK -5K | +92% |
| Total assets | DKK 248K | -12% |
| Equity | DKK 246K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.718 | -1.679 | 1.608 | 1.778 | 1.714 | 1.110 | — | — | 6 | -64 | -41 | -32 | -60 | -7 |
| Staff expenses | -1.573 | -1.561 | -1.400 | -1.442 | -1.412 | -593 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 145 | -10 | -52 | -124 | 302 | 488 | -116 | -57 | -30 | -64 | -41 | -32 | -60 | -7 |
| Depreciation & amort. | 66 | -54 | -78 | -106 | -105 | -7 | -0 | -0 | -7 | -7 | -7 | -363 | -0 | -0 |
| EBIT | 79 | -64 | -130 | -230 | 197 | 481 | -116 | -57 | -37 | -71 | -48 | -395 | -60 | -7 |
| Net financials | -60 | -129 | -53 | -59 | -63 | -27 | -20 | -20 | -19 | -17 | -13 | -2 | 4 | 2 |
| Profit before tax | 22 | 0 | -33 | -33 | 135 | 455 | -136 | -76 | -56 | -87 | -60 | -397 | -56 | -5 |
| Tax | 1 | 1 | 22 | 69 | 35 | -0 | -0 | -0 | -0 | 5 | -0 | -0 | -0 | -0 |
| Net profit | 21 | -1 | -55 | -102 | 100 | 455 | -136 | -76 | -56 | -92 | -60 | -397 | -56 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.438 | 2.442 | 2.373 | 2.609 | 2.582 | 1.871 | 1.567 | 1.427 | 1.224 | 1.125 | 1.032 | 309 | 282 | 248 |
| Equity | 625 | 625 | 688 | 796 | 795 | 1.249 | 1.010 | 934 | 878 | 785 | 725 | 309 | 251 | 246 |
| Long-term debt | 733 | -648 | 555 | 698 | 591 | 391 | 346 | 300 | 251 | 202 | 150 | 0 | 31 | 2 |
| Short-term debt | 1.080 | -1.169 | 1.131 | 1.114 | 1.196 | 231 | 211 | 193 | 95 | 138 | 158 | 0 | 0 | 0 |
| Total debt | 1.813 | -1.817 | 1.685 | 1.812 | 1.787 | 622 | 557 | 493 | 346 | 340 | 307 | 0 | 31 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1987 | — | — |
ES Audit | Audit | 1987 | — | — |
AF Management | Management | 1987 | — | — |
MG Founder | Founder | 1987 | — | — |
NL Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Sonja Møller | Founder | 0 companies |
| Ejler Sofus Nielsen | Audit | 0 companies |
| Anders Falck Christiansen | Management | 0 companies |
| Marianne Green | Founder | 0 companies |
| Niels Louis Hansen Møller | Founder | 0 companies |
| Anders Bastholm Green | Board of Directors | 0 companies |