| Revenue | DKK -1,1M | +356% |
| EBITDA | DKK -1,2M | -253% |
| Net profit | DKK 1,2M | -41% |
| Total assets | DKK 53,4M | -13% |
| Equity | DKK 36,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208 | 3.700 | 5.144 | 3.800 | -420 | -515 | -359 | 60 | -2.383 | -9 | 67 | -252 | -1.149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -103 | -101 | -99 |
| EBITDA | 90 | 3.600 | 3.520 | 3.389 | -420 | -515 | -395 | 60 | -2.383 | -9 | -36 | -353 | -1.248 |
| Depreciation & amort. | -132 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -42 | 3.600 | 3.520 | 3.389 | -420 | -515 | -395 | 60 | -2.383 | -9 | -36 | -353 | -1.248 |
| Net financials | -4.743 | -2.646 | -6.431 | 4.178 | -11.504 | -3.000 | 17.893 | 28.010 | -4.387 | 3.239 | -1.002 | 2.633 | 2.629 |
| Profit before tax | -5.446 | 348 | -3.853 | 4.844 | -12.745 | -3.515 | 17.498 | 28.070 | -6.770 | 3.230 | -1.038 | 2.280 | 1.381 |
| Tax | -1.928 | 1.241 | -153 | -5 | 153 | 93 | 164 | 153 | 124 | 62 | 180 | 185 | 149 |
| Net profit | -3.519 | -893 | -3.699 | 4.848 | -12.898 | -3.608 | 17.334 | 27.917 | -6.894 | 3.168 | -1.218 | 2.095 | 1.232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85.707 | 86.367 | 80.375 | 77.232 | 55.198 | 58.282 | 63.344 | 84.373 | 56.119 | 59.728 | 58.498 | 61.352 | 53.424 |
| Equity | 8.794 | 7.902 | 4.202 | 9.129 | -3.769 | -7.377 | 9.957 | 37.875 | 30.981 | 34.149 | 32.931 | 35.026 | 36.258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76.912 | 78.465 | 76.173 | 68.103 | 58.967 | 65.659 | 53.387 | 46.498 | 25.138 | 25.580 | 25.567 | 26.325 | 17.165 |
| Total debt | 76.912 | 78.465 | 76.173 | 68.103 | 58.967 | 65.659 | 53.387 | 46.498 | 25.138 | 25.580 | 25.567 | 26.325 | 17.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
TORPE HOLDING NR. 1 ApS | Company | 10.0% | 10.0% | 2009 |
TORPE HOLDING NR. 2 ApS | Company | 10.0% | 10.0% | 2009 |
TORPE HOLDING NR. 3 ApS | Company | 10.0% | 10.0% | 2009 |
LARS TORPE CHRISTOFFERSEN HOLDING ApS | Company | 66.7% | 66.7% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Mette Torpe Blatch | Management | 0 companies |
| Marianne Kjeldgaard Knudsen | Chairman | 0 companies |
| Jørn Jensen Holm | Board of Directors | 0 companies |