| Revenue | DKK 0 | — |
| EBITDA | DKK -17K | -2% |
| Net profit | DKK 132K | +39% |
| Total assets | DKK 2,2M | +7% |
| Equity | DKK 2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -16 | -17 | -17 | -17 | -16 | -16 | -16 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -16 | -17 | -17 | -17 | -16 | -16 | -16 | -16 | -14 | -18 | -17 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -16 | -17 | -17 | -17 | -16 | -16 | -16 | -16 | -14 | -18 | -17 | -17 |
| Net financials | -141 | 52 | -24 | 7 | 0 | 18 | 2 | 46 | 64 | 96 | -237 | 111 | 149 |
| Profit before tax | -157 | 36 | -41 | -10 | -17 | 2 | -14 | 30 | 48 | 81 | -255 | 95 | 132 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -157 | 36 | -41 | -10 | -17 | 2 | -14 | 30 | 48 | 81 | -255 | 95 | 132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.048 | 2.086 | 2.064 | 2.039 | 2.024 | 2.028 | 2.017 | 2.049 | 2.115 | 2.197 | 1.932 | 2.045 | 2.195 |
| Equity | 1.918 | 1.953 | 1.912 | 1.902 | 1.885 | 1.887 | 1.873 | 1.903 | 1.952 | 2.033 | 1.777 | 1.872 | 2.005 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 130 | 132 | 151 | 137 | 139 | 141 | 143 | 146 | 163 | 164 | 154 | 173 | 191 |
| Total debt | 130 | 132 | 151 | 137 | 139 | 141 | 143 | 146 | 163 | 164 | 154 | 173 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1997 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2002 | |
| Individual | 10.0% | 0.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Mikkelsen | Founder | 0 companies |
| Birgit Rojh | Chief Executive Officer | 0 companies |
| Knud Foldschack | Board of Directors | 0 companies |