| Revenue | DKK 3,4M | -4% |
| EBITDA | DKK -364K | -838% |
| Net profit | DKK -484K | -663% |
| Total assets | DKK 5,5M | -13% |
| Equity | DKK 2,2M | -18% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.045 | 1.868 | 2.540 | — | 2.576 | 2.836 | 2.429 | 2.319 | 1.775 | 2.498 | 2.941 | 4.748 | 3.524 | 3.380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -394 | 389 | 107 | -34 | -9 | -407 | -480 | -491 | 163 | 611 | 713 | -39 | -364 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | -394 | 389 | 107 | -34 | -9 | -407 | -480 | -491 | 163 | 611 | 713 | -39 | -364 |
| Net financials | -97 | -100 | -61 | -92 | -69 | -66 | -73 | -90 | -107 | -36 | -40 | -52 | -25 | -120 |
| Profit before tax | -142 | -493 | 328 | 15 | -103 | -75 | -480 | -570 | -598 | 127 | 570 | 661 | -63 | -484 |
| Tax | -35 | -110 | 77 | 8 | -19 | -14 | -0 | -0 | 74 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -107 | -384 | 252 | 7 | -84 | -61 | -480 | -570 | -671 | 127 | 570 | 661 | -63 | -484 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.001 | 4.544 | 5.561 | 6.948 | 4.435 | 5.166 | 4.566 | 4.318 | 3.315 | 4.239 | 6.627 | 6.748 | 6.293 | 5.474 |
| Equity | 1.393 | 1.009 | 1.261 | 1.268 | 1.184 | 1.124 | 644 | 74 | 1.403 | 1.530 | 2.128 | 2.789 | 2.725 | 2.241 |
| Long-term debt | 0 | 2.228 | 2.494 | 3.120 | 2.355 | 2.533 | 2.706 | 3.287 | 836 | 695 | 1.186 | 1.226 | 1.085 | 2.282 |
| Short-term debt | 3.608 | 1.307 | 1.806 | 2.560 | 895 | 1.509 | 1.217 | 957 | 1.076 | 2.015 | 3.063 | 2.482 | 2.232 | 850 |
| Total debt | 3.608 | 3.535 | 4.300 | 5.680 | 3.250 | 4.042 | 3.922 | 4.244 | 1.912 | 2.709 | 4.249 | 3.709 | 3.317 | 3.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V5 HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Menzel Bløcher | Management | 0 companies |