| Revenue | DKK 0 | — |
| EBITDA | DKK -44K | -2% |
| Net profit | DKK 6,4M | +51% |
| Total assets | DKK 37,4M | +15% |
| Equity | DKK 33,7M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -7 | 22 | 142 | 565 | 0 | 0 | 2 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -5 | -6 | -136 | 152 | -142 | -213 | 277 | -128 | -5 | -25 | -43 | -44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -5 | -6 | -136 | 152 | -142 | -213 | 277 | -128 | -5 | -25 | -43 | -44 |
| Net financials | 711 | 338 | 1.120 | 1.081 | 861 | 1.263 | -1.412 | 4.231 | 4.414 | 4.976 | -5.254 | 4.299 | 7.885 |
| Profit before tax | 706 | 333 | 1.113 | 945 | 1.021 | 1.121 | -1.625 | 4.509 | 4.285 | 4.970 | -5.279 | 4.256 | 7.841 |
| Tax | 38 | 270 | 346 | 192 | 191 | 250 | -0 | 642 | 820 | 1.242 | -1 | -0 | 1.415 |
| Net profit | 668 | 63 | 767 | 753 | 830 | 870 | -1.625 | 3.867 | 3.465 | 3.729 | -5.278 | 4.256 | 6.427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.498 | 18.717 | 19.415 | 20.203 | 20.609 | 30.674 | 28.021 | 32.595 | 36.856 | 40.505 | 35.317 | 32.409 | 37.368 |
| Equity | 18.732 | 18.694 | 19.186 | 19.876 | 20.506 | 21.172 | 19.247 | 22.614 | 25.580 | 29.083 | 24.744 | 30.017 | 33.726 |
| Long-term debt | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -165 | 22 | 228 | 327 | 104 | 9.502 | 8.773 | 9.981 | 11.277 | 11.422 | 10.572 | 2.392 | 3.642 |
| Total debt | -234 | 22 | 228 | 327 | 104 | 9.502 | 8.773 | 9.981 | 11.277 | 11.422 | 10.572 | 2.392 | 3.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Mulvad | Management | 0 companies |