| Revenue | DKK 1,9M | -22% |
| EBITDA | DKK 1M | -36% |
| Net profit | DKK 810K | -35% |
| Total assets | DKK 3,5M | -5% |
| Equity | DKK 1,3M | -31% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.519 | 1.101 | 1.510 | 2.417 | 1.882 |
| Staff expenses | -1.366 | -784 | -732 | -824 | -857 |
| EBITDA | 154 | 317 | 778 | 1.593 | 1.024 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 154 | 317 | 778 | 1.593 | 1.024 |
| Net financials | -22 | -10 | -7 | -1 | 14 |
| Profit before tax | 132 | 307 | 770 | 1.592 | 1.039 |
| Tax | 30 | 70 | 171 | 351 | 229 |
| Net profit | 103 | 237 | 600 | 1.241 | 810 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.001 | 1.307 | 1.976 | 3.631 | 3.457 |
| Equity | 381 | 618 | 1.167 | 1.908 | 1.318 |
| Long-term debt | 0 | 46 | 170 | 366 | 229 |
| Short-term debt | 1.621 | 644 | 638 | 1.356 | 1.910 |
| Total debt | 1.621 | 690 | 809 | 1.722 | 2.139 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
SM Management | Management | 2003 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2003 – 2011 | |
| Board of Directors | 2018 – 2025 | |
| Chairman | 2003 – 2025 | |
| Board of Directors | 2011 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2011 | |
| Company | 66.67–89.99% | 90–99.99% | 2004 | |
| Company | 10–14.99% | 10–14.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Nissen | Management | 0 companies |
| Pia Birgitte Thøgersen | Board of Directors | 0 companies |
| Helle Bech | Board of Directors | 0 companies |
| Torben Nissen | Chairman | 0 companies |
| Poul-Erik Hansen | Board of Directors | 0 companies |