| Revenue | DKK 823K | +22% |
| EBITDA | DKK 89K | +76% |
| Net profit | DKK 56K | +75% |
| Total assets | DKK 1,9M | -3% |
| Equity | DKK 1,6M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 859 | 708 | 871 | 909 | 1.228 | 1.176 | 953 | 1.032 | 1.193 | 1.075 | 819 | 674 | 823 |
| Staff expenses | -802 | -747 | -752 | -643 | -774 | -904 | -804 | -899 | -832 | -815 | -734 | -623 | -734 |
| EBITDA | 57 | -39 | 119 | 266 | 454 | 272 | 149 | 133 | 360 | 260 | 85 | 51 | 89 |
| Depreciation & amort. | 25 | 90 | 89 | 113 | 130 | -130 | -85 | -67 | -43 | -11 | -2 | -2 | -3 |
| EBIT | 32 | -129 | 29 | 153 | 323 | 142 | 64 | 66 | 317 | 249 | 83 | 49 | 86 |
| Net financials | -2 | -1 | -2 | 3 | -10 | 6 | 6 | -8 | -2 | 15 | -15 | -5 | -9 |
| Profit before tax | 30 | -130 | 27 | 156 | 313 | 148 | 70 | 58 | 315 | 264 | 69 | 44 | 77 |
| Tax | 8 | -23 | 7 | 37 | 75 | 36 | 18 | 14 | 71 | 60 | 16 | 12 | 21 |
| Net profit | 22 | -107 | 20 | 120 | 238 | 112 | 52 | 44 | 244 | 205 | 53 | 32 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.025 | 1.224 | 1.676 | 1.667 | 1.800 | 1.696 | 1.609 | 1.639 | 2.650 | 2.399 | 2.080 | 1.964 | 1.900 |
| Equity | 817 | 613 | 633 | 753 | 911 | 920 | 972 | 1.016 | 1.260 | 1.465 | 1.518 | 1.550 | 1.606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.208 | 612 | 1.043 | 914 | 861 | 770 | 630 | 623 | 1.389 | 935 | 562 | 414 | 294 |
| Total debt | 1.208 | 612 | 1.043 | 914 | 861 | 770 | 630 | 623 | 1.389 | 935 | 562 | 414 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sabrina Michaelsen | Founder | 0 companies |