| Revenue | DKK 25,7M | -6% |
| EBITDA | DKK 16,2M | -11% |
| Net profit | DKK 9,7M | -18% |
| Total assets | DKK 35,2M | -18% |
| Equity | DKK 17,9M | -11% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.438 | 26.013 | 23.635 | 27.502 | 25.739 |
| Staff expenses | -8.105 | -8.662 | -8.113 | -8.979 | -9.487 |
| EBITDA | 14.333 | 17.305 | 15.520 | 18.167 | 16.235 |
| Depreciation & amort. | -2.645 | -3.141 | -2.834 | -2.737 | -3.825 |
| EBIT | 11.688 | 14.164 | 12.686 | 15.430 | 12.410 |
| Net financials | -349 | -247 | -355 | -224 | -87 |
| Profit before tax | 11.339 | 13.916 | 12.331 | 15.206 | 12.322 |
| Tax | 2.498 | 3.065 | 2.714 | 3.356 | 2.603 |
| Net profit | 8.842 | 10.851 | 9.617 | 11.850 | 9.720 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 32.972 | 32.963 | 41.491 | 43.138 | 35.207 |
| Equity | 15.333 | 17.684 | 17.302 | 20.151 | 17.871 |
| Long-term debt | 638 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.072 | 14.070 | 22.747 | 21.330 | 15.777 |
| Total debt | 16.710 | 14.070 | 22.747 | 21.330 | 15.777 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2003 | |
| Board of Directors | 2009 | |
| Former (1) | ||
| Board of Directors | 2003 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Melgaard | Management | 0 companies |
| Finn Melgaard | Board of Directors | 0 companies |
| Ingelise Bonnerup | Board of Directors | 0 companies |
| Henrik Lage Jørgensen | Board of Directors | 0 companies |