| Revenue | DKK 5K | -79% |
| EBITDA | DKK -7K | -2465% |
| Net profit | DKK -50K | -373% |
| Total assets | DKK 887K | -16% |
| Equity | DKK 877K | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 123 | 94 | 120 | 97 | 86 | 65 | 44 | 37 | 30 | 36 | 18 | 22 | 5 |
| Staff expenses | -15 | -48 | -90 | -112 | -115 | -71 | -43 | -47 | -43 | -21 | -27 | -24 | -10 | -2 |
| EBITDA | 11 | 75 | 3 | 8 | -18 | 15 | 22 | -3 | -6 | -4 | -3 | -20 | -0 | -7 |
| Depreciation & amort. | -32 | -30 | -3 | -0 | -1 | -1 | -0 | -2 | -0 | -0 | -2 | -0 | -0 | -0 |
| EBIT | -21 | 46 | 0 | 8 | -19 | 15 | 22 | -4 | -6 | -4 | -5 | -20 | -0 | -7 |
| Net financials | -109 | 120 | 380 | 218 | 263 | -159 | 73 | 108 | 99 | 168 | 305 | 212 | 24 | -57 |
| Profit before tax | -130 | 165 | 380 | 226 | 244 | -144 | 95 | 104 | 93 | 164 | 300 | 193 | 24 | -65 |
| Tax | -23 | 50 | 111 | 53 | 59 | -32 | 18 | 18 | 33 | 35 | 66 | 42 | 5 | -14 |
| Net profit | -107 | 115 | 270 | 172 | 185 | -112 | 77 | 86 | 59 | 129 | 234 | 150 | 18 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.414 | 1.288 | 1.462 | 1.226 | 1.278 | 958 | 943 | 926 | 929 | 941 | 1.103 | 1.184 | 1.055 | 887 |
| Equity | 1.003 | 968 | 1.088 | 1.160 | 1.145 | 933 | 910 | 896 | 855 | 885 | 1.018 | 1.069 | 987 | 877 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 411 | 320 | 374 | 65 | 133 | 25 | 33 | 31 | 74 | 56 | 85 | 115 | 68 | 10 |
| Total debt | 411 | 320 | 374 | 65 | 133 | 25 | 33 | 31 | 74 | 56 | 85 | 115 | 68 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1990 | — | — |
HF Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Sonja Margrethe Christensen | Founder | 0 companies |
| Henning Friborg | Founder | 0 companies |
| Ernst Vistisen | Board of Directors | 0 companies |