| Revenue | DKK 154K | -108% |
| EBITDA | DKK 154K | +108% |
| Net profit | DKK -28K | +99% |
| Total assets | DKK 8,1M | +1% |
| Equity | DKK 635K | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -19 | -35 | -19 | -18 | -19 | -18 | -18 | -492 | 108 | 1.343 | 369 | -1.831 | 154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -1 | -0 | -0 | -0 |
| EBITDA | -20 | -19 | -35 | -19 | -18 | -19 | -18 | -18 | -492 | 104 | 1.341 | 369 | -1.831 | 154 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -19 | -35 | -19 | -18 | -19 | -18 | -18 | -492 | 104 | 1.341 | 369 | -1.831 | 154 |
| Net financials | -591 | -529 | -611 | -469 | -483 | -490 | -495 | -473 | -200 | -56 | -163 | -282 | -291 | -182 |
| Profit before tax | -611 | -548 | -646 | -488 | -501 | -508 | -513 | -491 | -692 | 48 | 1.178 | 87 | -2.122 | -28 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.400 | 14 | 533 | -0 |
| Net profit | -611 | -548 | -646 | -488 | -501 | -508 | -513 | -491 | -692 | 48 | 2.578 | 73 | -2.655 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.042 | 9.042 | 9.042 | 9.042 | 9.042 | 9.042 | 9.042 | 9.042 | 4.293 | 8.012 | 10.071 | 9.503 | 8.042 | 8.099 |
| Equity | -2.315 | -2.862 | 1.992 | 1.504 | 1.003 | 494 | 1.801 | 1.310 | 618 | 666 | 3.244 | 3.317 | 663 | 635 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.250 | 0 | 1.800 | 1.800 | 1.800 | 1.800 | 1.800 |
| Short-term debt | 11.356 | 11.904 | 7.050 | 7.537 | 8.039 | 8.547 | 7.241 | 2.481 | 3.674 | 5.546 | 5.027 | 4.385 | 5.579 | 5.665 |
| Total debt | 11.356 | 11.904 | 7.050 | 7.537 | 8.039 | 8.547 | 7.241 | 7.731 | 3.674 | 7.346 | 6.827 | 6.185 | 7.379 | 7.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
BREMHOLM INVEST HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
TMBS HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Founder | 0 companies |
| Marlene Nymann Bremholm | Board of Directors | 0 companies |