| Revenue | DKK -5K | -10% |
| EBITDA | DKK -5K | +10% |
| Net profit | DKK 160K | +650% |
| Total assets | DKK 2,6M | +23% |
| Equity | DKK 833K | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 1 | 0 | — | — | — | — | — | — | -5 | -5 | -6 | -6 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 11 | 11 | 6 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | -6 | -6 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 11 | 11 | 6 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | -6 | -6 | -5 |
| Net financials | 20 | -2 | -25 | -13 | -5 | -9 | -18 | -6 | -18 | -18 | 85 | 554 | 39 | 211 |
| Profit before tax | 18 | 8 | -14 | -7 | -5 | -9 | -18 | -6 | -18 | -23 | 80 | 549 | 33 | 206 |
| Tax | 4 | 4 | 6 | 3 | -1 | -2 | -4 | -1 | 48 | -0 | -0 | 79 | 12 | 47 |
| Net profit | 13 | 4 | -20 | -10 | -4 | -7 | -14 | -5 | -67 | -23 | 80 | 470 | 21 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 | 65 | 72 | 63 | 63 | 59 | 97 | 95 | 34 | 718 | 1.278 | 2.194 | 2.090 | 2.561 |
| Equity | 69 | 65 | 45 | 35 | 31 | 24 | 10 | 5 | -61 | 102 | 182 | 652 | 674 | 833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 0 | 27 | 28 | 32 | 35 | 86 | 90 | 95 | 616 | 1.095 | 1.541 | 1.416 | 1.727 |
| Total debt | 6 | 0 | 27 | 28 | 32 | 35 | 86 | 90 | 95 | 616 | 1.095 | 1.541 | 1.416 | 1.727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2003 | — | — |
LF Management | Management | 2003 | — | — |
TK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAPELVEJ INVEST ApS | Company | 50.0% | 50.0% | 2007 |
MOLGE ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Morten Nielsen | Founder | 0 companies |
| Lars Falk | Management | 0 companies |
| Tonny Kofoed | Management | 0 companies |