| Revenue | DKK 2,2M | +35% |
| EBITDA | DKK 84K | -75% |
| Net profit | DKK 28K | -90% |
| Total assets | DKK 2,5M | +17% |
| Equity | DKK -671K | +4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -294 | -152 | 209 | 581 | -75 | -11 | -43 | -311 | -509 | -175 | 845 | 1.092 | 1.635 | 2.211 |
| Staff expenses | -7 | -0 | -101 | -56 | -0 | -0 | -12 | -12 | -154 | -523 | -413 | -980 | -1.294 | -2.126 |
| EBITDA | -301 | -152 | 107 | 525 | -75 | -11 | -55 | -322 | -663 | -697 | 432 | 112 | 340 | 84 |
| Depreciation & amort. | 12 | -23 | -23 | -71 | -0 | -0 | -0 | -0 | -11 | -25 | -25 | -25 | -21 | -0 |
| EBIT | -313 | -175 | 84 | 454 | -75 | -11 | -55 | -322 | -674 | -723 | 407 | 86 | 319 | 84 |
| Net financials | -21 | -20 | -28 | -26 | 33 | 2 | 16 | -0 | -1 | -10 | -17 | -5 | -45 | -52 |
| Profit before tax | -186 | -195 | 57 | 429 | -42 | -9 | -38 | -322 | -675 | -733 | 390 | 81 | 274 | 32 |
| Tax | 74 | -48 | 24 | 106 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 4 |
| Net profit | -260 | -147 | 33 | 323 | -42 | -9 | -38 | -322 | -675 | -733 | 390 | 81 | 274 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 911 | 700 | 859 | 816 | 739 | 708 | 579 | 159 | 651 | 522 | 1.408 | 1.723 | 2.115 | 2.480 |
| Equity | — | 421 | 357 | 583 | 441 | 431 | 393 | -35 | -711 | -1.444 | -1.054 | -973 | -699 | -671 |
| Long-term debt | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 247 | 279 | 502 | 225 | 298 | 277 | 186 | 194 | 1.362 | 1.965 | 2.462 | 2.696 | 2.814 | 3.151 |
| Total debt | 247 | 279 | 502 | 233 | 298 | 277 | 186 | 194 | 1.362 | 1.965 | 2.462 | 2.696 | 2.814 | 3.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Det for fedeste selskab ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Mønsted Bendix | Management | 0 companies |