| Revenue | DKK 122K | +0% |
| EBITDA | DKK 72K | -39% |
| Net profit | DKK -31K | -475% |
| Total assets | DKK 3,9M | -3% |
| Equity | DKK 1,7M | -2% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 441 | -1.055 | 248 | 490 | 473 | 530 | 605 | 659 | 591 | 376 | 510 | 153 | 121 | 122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 441 | -1.055 | 617 | 492 | 459 | 830 | 805 | 859 | 991 | 376 | 1.185 | -47 | 117 | 72 |
| Depreciation & amort. | 208 | 256 | 6 | 19 | 63 | 1 | -27 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBIT | 232 | -1.312 | 611 | 473 | 396 | 829 | 779 | 857 | 989 | 374 | 1.183 | -49 | 116 | 70 |
| Net financials | 1.908 | -276 | -237 | -281 | -247 | -707 | -273 | -250 | -214 | -181 | -58 | 395 | -105 | -110 |
| Profit before tax | 2.141 | -1.587 | 373 | 191 | 149 | 122 | 506 | 607 | 775 | 193 | 1.125 | 346 | 11 | -40 |
| Tax | 166 | 150 | 90 | 38 | 23 | 123 | 111 | 134 | 171 | 57 | 220 | 76 | 2 | -9 |
| Net profit | 1.975 | -1.737 | 283 | 153 | 126 | -1 | 394 | 473 | 605 | 136 | 905 | 270 | 8 | -31 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.277 | 9.106 | 10.205 | 10.133 | 10.062 | 10.410 | 10.612 | 10.714 | 11.120 | 11.233 | 8.767 | 4.854 | 3.980 | 3.873 |
| Equity | 1.288 | -449 | 1.251 | 1.404 | 1.530 | 1.529 | 1.923 | 2.296 | 2.901 | 3.037 | 3.942 | 2.212 | 1.720 | 1.689 |
| Long-term debt | 8.411 | 7.448 | 7.107 | 6.847 | 6.695 | 6.676 | 6.829 | 6.570 | 6.274 | 5.790 | 2.522 | 2.032 | 1.953 | 1.856 |
| Short-term debt | 578 | 2.108 | 1.681 | 1.678 | 1.610 | 1.855 | 1.398 | 1.262 | 1.239 | 1.664 | 2.110 | 462 | 160 | 193 |
| Total debt | 8.989 | 9.556 | 8.788 | 8.525 | 8.305 | 8.531 | 8.227 | 7.832 | 7.512 | 7.454 | 4.632 | 2.494 | 2.113 | 2.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møller Invest Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Møller Olsen | Management | 0 companies |