| Revenue | DKK -3K | -224% |
| EBITDA | DKK -240K | -10190% |
| Net profit | DKK -241K | -266% |
| Total assets | DKK 31K | -88% |
| Equity | DKK -1,8M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 13.013 | 18.570 | 252 | -78 | — | -38 | -7 | -14 | -2 | -198 | 2 | -3 |
| Staff expenses | -0 | -404 | -0 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -424 | 409 | 242 | -78 | 0 | -38 | -7 | -14 | -2 | -198 | 2 | -240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -424 | 409 | 242 | -78 | 0 | -38 | -7 | -14 | -2 | -198 | 2 | -240 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 24 | 0 | -2 | -68 | -1 |
| Profit before tax | — | -429 | 340 | 169 | -78 | 0 | -40 | -7 | 9 | -2 | -200 | -66 | -241 |
| Tax | -0 | -592 | 62 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -607 | -0 | -0 |
| Net profit | — | 163 | 278 | 128 | -78 | 0 | -40 | -7 | 9 | -2 | 407 | -66 | -241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.144 | 520 | 1.311 | 1.356 | 55 | 0 | 61 | 37 | 41 | 42 | 745 | 261 | 31 |
| Equity | 1.384 | -1.221 | 17 | 17 | -61 | 0 | -251 | -258 | -250 | -251 | -1.461 | -1.527 | -1.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.528 | 1.741 | 1.295 | 1.339 | 116 | 0 | 312 | 295 | 291 | 293 | 2.206 | 1.788 | 1.800 |
| Total debt | -2.528 | 1.741 | 1.295 | 1.339 | 116 | 0 | 312 | 295 | 291 | 293 | 2.206 | 1.788 | 1.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2024 | — | — |
NS Founder | Founder | 2003 | — | — |
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.M.A. HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Sahl | Management | 0 companies |
| Nikolaj Sahl | Founder | 0 companies |
| Statsaut. revisor Jørgen Baagø e Schou | Audit | 0 companies |