| Revenue | DKK 46K | -110% |
| EBITDA | DKK -89K | +81% |
| Net profit | DKK 1,3M | +175% |
| Total assets | DKK 9,7M | +16% |
| Equity | DKK 9,7M | +16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -428 | -56 | -82 | -63 | -58 | -240 | -25 | -278 | -241 | -19 | -375 | -472 | 46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -90 | -0 | -0 | -0 | -0 | -0 | -0 | -135 |
| EBITDA | -428 | -56 | -82 | -63 | -58 | -330 | -25 | -278 | -241 | -19 | -375 | -472 | -89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -4 | -4 | -4 | -4 | -2 | -0 |
| EBIT | -428 | -56 | -82 | -63 | -58 | -330 | -27 | -282 | -245 | -23 | -379 | -474 | -89 |
| Net financials | 1.092 | 11 | 72 | 308 | 357 | 403 | -218 | 1.320 | 848 | 1.698 | -1.459 | 960 | 1.455 |
| Profit before tax | 663 | -45 | -10 | 246 | 300 | 74 | -245 | 1.038 | 603 | 1.675 | -1.838 | 486 | 1.366 |
| Tax | 165 | 25 | -21 | 75 | 66 | 44 | -42 | 248 | 92 | 377 | 0 | 6 | 48 |
| Net profit | 498 | -70 | 11 | 170 | 234 | 30 | -203 | 791 | 511 | 1.298 | -1.839 | 480 | 1.318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.075 | 6.998 | 7.001 | 7.162 | 7.391 | 7.874 | 7.384 | 8.152 | 8.529 | 10.092 | 7.908 | 8.401 | 9.719 |
| Equity | 7.023 | 6.953 | 6.964 | 7.135 | 7.368 | 7.398 | 7.195 | 7.986 | 8.496 | 9.694 | 7.856 | 8.336 | 9.653 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 52 | 46 | 37 | 27 | 22 | 476 | 189 | 166 | 31 | 397 | 52 | 65 | 65 |
| Total debt | 52 | 46 | 37 | 27 | 22 | 476 | 189 | 166 | 31 | 397 | 52 | 65 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Marcinkowski Pettersson | Management | 0 companies |
| Gitte Søndergaard Marcinkowska | Board of Directors | 0 companies |
| Steffen Ebdrup | Board of Directors | 0 companies |
| Camilla Victoria Marcinkowski | Board of Directors | 0 companies |