| Revenue | DKK 3M | -19% |
| EBITDA | DKK 755K | -61% |
| Net profit | DKK 569K | -62% |
| Total assets | DKK 4,6M | -11% |
| Equity | DKK 2,9M | +2% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.160 | 5.887 | 5.985 | 8.377 | 8.465 | 2.483 | 3.831 | 3.380 | 3.888 | 11.354 | 3.218 | 3.781 | 3.773 | 3.040 |
| Staff expenses | -2.354 | -1.936 | -2.194 | -3.131 | -3.978 | -3.190 | -4.461 | -4.009 | -3.920 | -4.220 | -4.538 | -3.832 | -4.094 | -4.886 |
| EBITDA | 909 | 352 | 768 | 1.441 | 839 | 1.086 | 1.788 | 1.614 | 1.776 | 1.283 | 874 | 1.977 | 1.951 | 755 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 909 | 352 | 768 | 1.441 | 839 | 1.086 | 1.788 | 1.614 | 1.776 | 1.283 | 874 | 1.977 | 1.951 | 755 |
| Net financials | -285 | -234 | -232 | -210 | -203 | -126 | -122 | -111 | -28 | -24 | -12 | -23 | -2 | -19 |
| Profit before tax | 624 | 117 | 537 | 1.231 | 635 | 960 | 1.666 | 1.503 | 1.749 | 1.259 | 861 | 1.954 | 1.949 | 736 |
| Tax | 159 | 29 | 134 | 283 | 149 | 213 | 386 | 335 | 413 | 285 | 194 | 433 | 441 | 167 |
| Net profit | 465 | 88 | 403 | 949 | 487 | 747 | 1.279 | 1.168 | 1.336 | 974 | 668 | 1.521 | 1.508 | 569 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.155 | 5.744 | 5.718 | 6.947 | 8.222 | 8.160 | 9.553 | 10.450 | 5.652 | 4.143 | 4.056 | 4.219 | 5.134 | 4.590 |
| Equity | 1.435 | 1.524 | 1.827 | 2.455 | 2.702 | 3.449 | 4.790 | 5.959 | 3.474 | 2.449 | 2.216 | 2.287 | 2.795 | 2.865 |
| Long-term debt | 2.572 | 2.429 | 2.244 | 1.983 | 3.286 | 2.999 | 2.855 | 2.729 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.040 | 1.671 | 1.531 | 2.383 | 2.063 | 1.503 | 1.652 | 1.464 | 2.148 | 1.677 | 1.805 | 1.877 | 2.276 | 1.681 |
| Total debt | 4.612 | 4.100 | 3.775 | 4.366 | 5.349 | 4.502 | 4.507 | 4.192 | 2.148 | 1.677 | 1.805 | 1.877 | 2.276 | 1.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JK Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SBM Smed og Blik Holding ApS | Company | 100.0% | 100.0% | 2019 |
JJK HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
SBM SMED og BLIK HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Hansen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jesper Kilde Krath | Management | 0 companies |