| Revenue | DKK -225K | +8% |
| EBITDA | DKK -225K | -8% |
| Net profit | DKK 16,5M | +13% |
| Total assets | DKK 615,4M | +2% |
| Equity | DKK 614,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -238 | -249 | -185 | — | -618 | -354 | -237 | -628 | -229 | -791 | 409 | -207 | -225 |
| Staff expenses | -0 | -0 | -0 | -0 | -515 | -561 | -69 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -238 | -249 | -777 | -453 | -1.318 | -22.499 | -168 | -628 | -229 | -791 | 409 | -207 | -225 |
| Depreciation & amort. | 45 | 45 | -30 | -0 | -126 | -114 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -283 | -294 | -807 | -453 | -1.444 | -22.613 | -168 | -628 | -229 | -791 | 409 | -207 | -225 |
| Net financials | 10.609 | 5.747 | 13.461 | 7.928 | 19.270 | 5.649 | 5.444 | 21.578 | 19.696 | 31.428 | -22.607 | 20.829 | 22.968 |
| Profit before tax | 10.326 | 5.453 | 13.245 | 7.474 | 18.011 | 4.608 | 5.276 | 20.950 | 19.467 | 30.637 | -22.197 | 20.622 | 22.744 |
| Tax | 5.508 | 1.778 | 3.258 | 1.866 | 3.515 | 4.293 | -1.406 | 4.961 | 2.751 | 6.385 | -5.371 | 5.953 | 6.232 |
| Net profit | 4.818 | 3.676 | 9.987 | 5.609 | 14.496 | 315 | 6.682 | 15.989 | 16.717 | 24.252 | -16.826 | 14.668 | 16.512 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 526.169 | 528.958 | 539.148 | 543.566 | 559.413 | 557.101 | 556.881 | 572.676 | 585.738 | 608.480 | 589.848 | 602.691 | 615.428 |
| Equity | 525.233 | 528.812 | 538.700 | 542.309 | 556.704 | 556.019 | 556.701 | 569.690 | 585.406 | 607.658 | 589.641 | 602.016 | 614.674 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 932 | 146 | 448 | 1.257 | 2.699 | 1.082 | 180 | 2.986 | 332 | 822 | 207 | 675 | 754 |
| Total debt | 932 | 146 | 448 | 1.257 | 2.699 | 1.082 | 180 | 2.986 | 332 | 822 | 207 | 675 | 754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Silas Maigaard | Audit | 0 companies |
| Kristian Birkelund Madsen | Board of Directors | 0 companies |
| Hakon Pedersen | Board of Directors | 0 companies |
| Poul Viggo Lomholdt Poulsen | Chairman | 0 companies |
| Klaus Schmidt Pedersen | Board of Directors | 0 companies |
| Ib Skovbo | Board of Directors | 0 companies |
| Mikael Grosen Skovbo | Board of Directors | 0 companies |
| Birgitte Pedersen | Board of Directors | 0 companies |