| Revenue | DKK 1,6M | -17% |
| EBITDA | DKK 760K | +8% |
| Net profit | DKK 7K | -65% |
| Total assets | DKK 1,2M | +3% |
| Equity | DKK 661K | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 29 | 19 | -28 | 270 | 104 | 276 | 398 | 725 | 837 | 1.316 | 1.911 | 1.901 | 1.577 |
| Staff expenses | -0 | -0 | -0 | -5 | -0 | -0 | -2 | -88 | -278 | -410 | -541 | -558 | -628 | -817 |
| EBITDA | 75 | 29 | 19 | -33 | 60 | 104 | 274 | 310 | 447 | 427 | 775 | 901 | 706 | 760 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -23 | -99 | -205 | -198 | -336 | -415 | -600 | -599 | -676 | -743 |
| EBIT | 75 | 29 | 19 | -33 | 37 | 4 | 69 | 112 | 112 | 12 | 176 | 302 | 30 | 17 |
| Net financials | -1 | -3 | 0 | -0 | -0 | -0 | -1 | -0 | -0 | -1 | -2 | -0 | -0 | -8 |
| Profit before tax | 75 | 26 | 19 | -33 | 37 | 4 | 69 | 112 | 112 | 11 | 174 | 302 | 30 | 9 |
| Tax | 20 | 7 | 6 | -5 | 9 | -9 | 26 | 25 | 25 | 4 | 38 | 71 | 11 | 2 |
| Net profit | 55 | 18 | 13 | -28 | 29 | 13 | 43 | 87 | 87 | 7 | 136 | 231 | 19 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 128 | 144 | 164 | 149 | 266 | 376 | 672 | 775 | 1.131 | 965 | 1.170 | 1.173 | 1.204 |
| Equity | 81 | 49 | 63 | 35 | 30 | 44 | 87 | 174 | 261 | 268 | 404 | 635 | 655 | 661 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 78 | 81 | 129 | 119 | 222 | 264 | 448 | 440 | 784 | 444 | 347 | 319 | 342 |
| Total debt | 13 | 78 | 81 | 129 | 119 | 222 | 264 | 448 | 440 | 784 | 444 | 347 | 319 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JB Management | Management | 2008 | — | — |
HN Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVEN MØLLER ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Møller | Chief Executive Officer | 0 companies |
| Jan Boeg Hansen | Management | 0 companies |
| Henrik Naundrup Vester | Management | 0 companies |
| Jens Berthelsen | Chairman | 0 companies |
| Ture Nygaard Wibrand | Chairman | 0 companies |