| Revenue | DKK 196K | +69% |
| EBITDA | DKK 196K | +69% |
| Net profit | DKK 108K | +2789% |
| Total assets | DKK 3,9M | -1% |
| Equity | DKK 480K | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 265 | 199 | 207 | 198 | 168 | 128 | 98 | 57 | 81 | 72 | 43 | 116 | 196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 108 | 265 | 199 | 207 | 198 | 168 | 128 | 98 | 57 | 81 | 72 | 43 | 116 | 196 |
| Depreciation & amort. | 26 | 26 | 26 | 26 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -27 | -26 |
| EBIT | 82 | 239 | 173 | 181 | 171 | 141 | 101 | 71 | 29 | 54 | 45 | 16 | 89 | 169 |
| Net financials | -181 | -97 | -87 | -300 | -7 | -93 | 240 | -4 | 17 | -55 | 18 | -9 | -88 | -45 |
| Profit before tax | -99 | 142 | 86 | -119 | 164 | 48 | 341 | 68 | 47 | -0 | 63 | 7 | 1 | 125 |
| Tax | -25 | 37 | 21 | -24 | 35 | 11 | 6 | -10 | -19 | -14 | -8 | -15 | -2 | 17 |
| Net profit | -74 | 105 | 65 | -95 | 129 | 38 | 335 | 78 | 66 | 13 | 70 | 22 | 4 | 108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.537 | 3.751 | 3.640 | 3.699 | 3.702 | 3.120 | 4.403 | 4.514 | 4.686 | 4.737 | 4.922 | 4.857 | 3.967 | 3.913 |
| Equity | 360 | 466 | 531 | 436 | 566 | 603 | 939 | 1.016 | 1.082 | 1.095 | 1.166 | 1.188 | 372 | 480 |
| Long-term debt | 2.618 | 2.530 | 2.458 | 2.571 | 2.418 | 1.008 | 3.287 | 3.339 | 3.444 | 3.507 | 3.674 | 3.595 | 3.508 | 3.362 |
| Short-term debt | 558 | 755 | 651 | 692 | 719 | 1.509 | 178 | 159 | 161 | 134 | 82 | 74 | 86 | 71 |
| Total debt | 3.176 | 3.285 | 3.109 | 3.263 | 3.136 | 2.517 | 3.464 | 3.498 | 3.605 | 3.641 | 3.756 | 3.669 | 3.595 | 3.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2026 | — | — |
RS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Josamie ApS | Company | 33.3% | 33.3% | 2025 |
Cecida ApS | Company | 33.3% | 33.3% | 2025 |
Smini Holding ApS | Company | 33.3% | 33.3% | 2025 |
SMINI2025 ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Sophie Ambrosia Schmidt Nielsen | Management | 0 companies |
| Rolf Schmidt Nielsen | Management | 0 companies |