| Revenue | DKK -18K | -34% |
| EBITDA | DKK -18K | +34% |
| Net profit | DKK -220K | -11% |
| Total assets | DKK 10M | +0% |
| Equity | DKK 251K | -47% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 1.474 | 1.551 | 1.488 | 1.129 | 1.308 | 1.595 | 1.073 | 0 | -27 | -18 |
| Staff expenses | -213 | -235 | -103 | -74 | -59 | -102 | -309 | -111 | -16 | -0 | -0 |
| EBITDA | 606 | 841 | 1.175 | 1.090 | 560 | 875 | 916 | 2.182 | -73 | -27 | -18 |
| Depreciation & amort. | 243 | 243 | -212 | -212 | -212 | -212 | -212 | -0 | -0 | -0 | -0 |
| EBIT | 363 | 598 | 964 | 878 | 348 | 663 | 704 | 2.182 | -73 | -27 | -18 |
| Net financials | -316 | -255 | -283 | -188 | -147 | -158 | -72 | 30 | -110 | -225 | -264 |
| Profit before tax | 47 | 343 | 681 | 690 | 201 | 506 | 632 | 2.212 | -182 | -252 | -281 |
| Tax | 12 | 86 | 171 | -50 | 45 | 112 | 142 | 429 | -39 | -54 | -62 |
| Net profit | 35 | 257 | 510 | 740 | 156 | 394 | 491 | 1.784 | -143 | -198 | -220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.552 | 13.032 | 13.951 | 10.445 | 10.919 | 11.524 | 9.156 | 10.359 | 9.953 | 9.996 | 10.019 |
| Equity | 3.081 | 3.237 | 3.648 | 4.287 | 4.343 | 4.638 | 5.028 | 6.812 | 669 | 471 | 251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.515 | 9.758 |
| Short-term debt | 8.024 | 8.261 | 8.599 | 4.547 | 5.011 | 5.369 | 2.657 | 3.548 | 9.284 | 10 | 10 |
| Total debt | 8.024 | 8.261 | 8.599 | 4.547 | 5.011 | 5.369 | 2.657 | 3.548 | 9.284 | 9.525 | 9.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Audit | Audit | 2004 | — | — |
SJ Management | Management | 2002 | — | — |
SN Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SM INVEST ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2014 | |
S.M. ERHVERVSBYG A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Lind | Audit | 0 companies |
| Sven Jørgen Mortensen | Management | 0 companies |
| Søren Nielsen | Audit | 0 companies |