| Revenue | DKK 516K | -3% |
| EBITDA | DKK 41K | -53% |
| Net profit | DKK 26K | -62% |
| Total assets | DKK 283K | +4% |
| Equity | DKK 155K | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 37 | 81 | 62 | 474 | 486 | 544 | 525 | 509 | 533 | 516 |
| Staff expenses | -0 | -0 | -0 | -0 | -447 | -478 | -567 | -542 | -472 | -445 | -475 |
| EBITDA | 15 | 37 | 81 | 62 | 26 | 9 | -23 | -17 | 36 | 88 | 41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 37 | 81 | 62 | 26 | 9 | -23 | -17 | 36 | 88 | 41 |
| Net financials | -268 | -10 | 35 | 7 | 5 | 7 | 9 | 4 | 2 | 1 | -6 |
| Profit before tax | -253 | 27 | 116 | 69 | 31 | 15 | -15 | -13 | 38 | 89 | 35 |
| Tax | -22 | 7 | 29 | 17 | 7 | 4 | -0 | -6 | 9 | 20 | 9 |
| Net profit | -231 | 21 | 87 | 52 | 24 | 11 | -15 | -7 | 29 | 69 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 568 | 167 | 186 | 237 | 238 | 250 | 135 | 133 | 268 | 271 | 283 |
| Equity | 11 | 64 | 119 | 111 | 135 | 146 | 37 | 30 | 59 | 129 | 155 |
| Long-term debt | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 557 | 58 | 67 | 126 | 103 | 105 | 98 | 103 | 208 | 142 | 128 |
| Total debt | 557 | 103 | 67 | 126 | 103 | 105 | 98 | 103 | 208 | 142 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Munksgaard Berg | Management | 0 companies |