| Revenue | DKK 436K | +735% |
| EBITDA | DKK 436K | +1076% |
| Net profit | DKK 437K | +2143% |
| Total assets | DKK 3,2M | +13% |
| Equity | DKK 3,1M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.045 | 868 | 1.464 | 1.203 | 912 | 917 | 293 | 285 | 79 | 117 | 125 | 111 | 52 | 436 |
| Staff expenses | -0 | -0 | -172 | -145 | -135 | -1.338 | -96 | -95 | -86 | -109 | -96 | -96 | -97 | -0 |
| EBITDA | 1.038 | 868 | 1.292 | 1.058 | 777 | -420 | 196 | 191 | -7 | 8 | 29 | 14 | -45 | 436 |
| Depreciation & amort. | -0 | -0 | -0 | 5 | 30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -0 |
| EBIT | 1.038 | 868 | 1.292 | 1.053 | 746 | -451 | 166 | 160 | -37 | -22 | -1 | -16 | -75 | 436 |
| Net financials | 16 | 129 | 69 | 164 | 73 | 84 | -84 | 40 | 36 | 17 | -216 | 4 | 54 | 2 |
| Profit before tax | 1.053 | 997 | 1.360 | 1.217 | 819 | -366 | 82 | 200 | -1 | -5 | -217 | -12 | -21 | 437 |
| Tax | 263 | 225 | 330 | 290 | 187 | -74 | 25 | 61 | 7 | 6 | -0 | -0 | -0 | -0 |
| Net profit | 790 | 773 | 1.030 | 927 | 632 | -292 | 57 | 139 | -8 | -11 | -217 | -12 | -21 | 437 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.240 | 1.842 | 3.115 | 3.759 | 4.146 | 3.756 | 3.657 | 3.674 | 3.541 | 3.409 | 3.071 | 2.950 | 2.800 | 3.159 |
| Equity | 1.067 | 1.743 | 2.675 | 3.502 | 4.033 | 3.637 | 3.589 | 3.620 | 3.501 | 3.377 | 3.045 | 2.916 | 2.772 | 3.142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 99 | 440 | 257 | 113 | 119 | 68 | 54 | 40 | 32 | 26 | 35 | 28 | 17 |
| Total debt | 173 | 99 | 440 | 257 | 113 | 119 | 68 | 54 | 40 | 32 | 26 | 35 | 28 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Munk Wilbek | Management | 0 companies |