| Revenue | DKK 7,5M | +10% |
| EBITDA | DKK 1,8M | +77% |
| Net profit | DKK 1,7M | +131% |
| Total assets | DKK 8,2M | +21% |
| Equity | DKK 1,8M | +883% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.357 | 3.618 | 4.701 | 3.240 | 6.493 | 7.060 | 4.859 | 8.708 | 8.829 | 7.895 | 9.925 | 5.961 | 6.789 | 7.464 |
| Staff expenses | -772 | -1.686 | -2.930 | -2.776 | -4.405 | -6.396 | -5.719 | -8.317 | -8.088 | -7.658 | -8.139 | -8.565 | -5.758 | -5.644 |
| EBITDA | 1.393 | 1.850 | 1.707 | 405 | 2.036 | 631 | -895 | 390 | 741 | 236 | 1.786 | -2.603 | 1.030 | 1.819 |
| Depreciation & amort. | -9 | -108 | -64 | -119 | -161 | -283 | -248 | -270 | -252 | -165 | -182 | -119 | -56 | -53 |
| EBIT | 1.384 | 1.742 | 1.643 | 286 | 1.875 | 349 | -1.143 | 120 | 489 | 72 | 1.605 | -2.722 | 974 | 1.766 |
| Net financials | -489 | -477 | -382 | -263 | -326 | -153 | -115 | -132 | -82 | -68 | -89 | -53 | -259 | -263 |
| Profit before tax | 895 | 1.265 | 1.261 | 23 | 1.550 | 196 | -1.258 | -12 | 407 | 3 | 1.515 | -2.775 | 716 | 1.503 |
| Tax | 225 | 354 | 340 | 20 | 423 | 61 | -0 | -297 | 42 | 3 | 345 | 65 | -0 | -154 |
| Net profit | 670 | 911 | 920 | 3 | 1.127 | 134 | -1.258 | 285 | 365 | 0 | 1.171 | -2.840 | 716 | 1.656 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.981 | 9.539 | 10.643 | 11.180 | 11.600 | 10.447 | 3.481 | 6.274 | 5.964 | 6.288 | 5.210 | 3.234 | 6.714 | 8.152 |
| Equity | -1.346 | -435 | 486 | 488 | 1.615 | 1.749 | 492 | 777 | 1.141 | 1.142 | 2.312 | -528 | 188 | 1.844 |
| Long-term debt | 1.638 | 1.671 | 5.679 | 5.639 | 1.174 | 1.174 | 184 | 71 | 0 | 203 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.689 | 8.303 | 4.478 | 5.052 | 8.811 | 7.523 | 2.806 | 5.427 | 4.823 | 4.943 | 2.898 | 3.762 | 6.527 | 6.308 |
| Total debt | 10.327 | 9.974 | 10.157 | 10.691 | 9.985 | 8.698 | 2.989 | 5.497 | 4.823 | 5.146 | 2.898 | 3.762 | 6.527 | 6.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
SO Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smec2021 ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Oldenborg Lauridsen | Management | 0 companies |