| Revenue | DKK 123K | -1053% |
| EBITDA | DKK 123K | +1053% |
| Net profit | DKK 46K | +182% |
| Total assets | DKK 359K | +33% |
| Equity | DKK -9K | +83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -33 | 0 | -32 | -23 | -24 | -6 | -5 | 3 | 24 | -8 | -13 | 123 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -33 | 0 | -32 | -23 | -24 | -6 | -5 | 3 | 24 | -8 | -13 | 123 |
| Depreciation & amort. | -32 | -18 | -0 | -0 | -0 | -0 | -0 | -2 | -4 | -4 | -34 | -42 | -47 |
| EBIT | -65 | -51 | 0 | -32 | -23 | -24 | -6 | -7 | -1 | 19 | -41 | -55 | 76 |
| Net financials | -10 | -3 | -4 | -19 | 1 | -3 | -1 | -4 | -2 | -4 | -10 | -16 | -16 |
| Profit before tax | -75 | -54 | -4 | -51 | -22 | -28 | -7 | -11 | -4 | 16 | -51 | -72 | 60 |
| Tax | 5 | -59 | -1 | -7 | -5 | -5 | -1 | -2 | -1 | 4 | -11 | -15 | 14 |
| Net profit | -79 | 4 | -3 | -44 | -17 | -22 | -5 | -9 | -3 | 12 | -40 | -56 | 46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 240 | 237 | 238 | 135 | 114 | 100 | 97 | 105 | 82 | 78 | 280 | 270 | 359 |
| Equity | 128 | 132 | 129 | 86 | 69 | 46 | 41 | 32 | 29 | 41 | 0 | -56 | -9 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 105 | 108 | 50 | 46 | 54 | 56 | 73 | 53 | 37 | 279 | 326 | 368 |
| Total debt | 112 | 105 | 108 | 50 | 46 | 54 | 56 | 73 | 53 | 37 | 279 | 326 | 368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EKONA A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Møller-Nielsen | Management | 0 companies |