| Revenue | DKK 1,9M | +2% |
| EBITDA | DKK 482K | -23% |
| Net profit | DKK 368K | -24% |
| Total assets | DKK 1,7M | +6% |
| Equity | DKK 804K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.015 | 735 | 584 | 778 | 636 | 787 | 1.835 | 1.882 | 1.916 |
| Staff expenses | -2.250 | -2.206 | -2.349 | -2.273 | -1.639 | -1.233 | -1.263 | -1.260 | -1.435 |
| EBITDA | 76 | 75 | -51 | 187 | -5 | 86 | 572 | 623 | 482 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 |
| EBIT | 74 | 75 | -51 | 187 | -5 | 86 | 572 | 623 | 480 |
| Net financials | -4 | -1 | -4 | -3 | -8 | -2 | -3 | -3 | -6 |
| Profit before tax | 24 | 74 | -55 | 184 | -14 | 264 | 569 | 619 | 474 |
| Tax | 7 | 20 | -12 | 44 | -2 | 61 | 126 | 138 | 106 |
| Net profit | 17 | 54 | -43 | 140 | -12 | 203 | 443 | 482 | 368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.330 | 1.262 | 1.267 | 1.394 | 1.249 | 1.388 | 1.654 | 1.607 | 1.711 |
| Equity | 531 | 584 | 441 | 582 | 470 | 1.011 | 1.054 | 1.036 | 804 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 133 | 82 |
| Short-term debt | 800 | 675 | 825 | 807 | 777 | 342 | 439 | 438 | 825 |
| Total debt | 800 | 675 | 825 | 807 | 777 | 342 | 600 | 571 | 907 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2003 | — | — |
SF Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMO MäKELä HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
PEDER FRANDSEN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
PEDER OG SIMO HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Simo Makela | Management | 0 companies |
| Søren-Peder Frandsen | Management | 0 companies |