| Revenue | DKK 114K | -82% |
| EBITDA | DKK 114K | -82% |
| Net profit | DKK -205K | -115% |
| Total assets | DKK 9,4M | -8% |
| Equity | DKK 9,3M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 318 | 342 | 1.288 | 324 | 349 | 176 | -69 | 115 | 36 | 92 | 118 | 80 | 639 | 114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 294 | 292 | 1.288 | 324 | 349 | 176 | -69 | 115 | 36 | 92 | 118 | 80 | 639 | 114 |
| Depreciation & amort. | 228 | -151 | -50 | -50 | -50 | -50 | -50 | -32 | -32 | -32 | -32 | -32 | -25 | -0 |
| EBIT | 65 | 141 | 1.238 | 274 | 300 | 126 | -118 | 83 | 5 | 61 | 86 | 48 | 614 | 114 |
| Net financials | 897 | 1.100 | 1.352 | 5.240 | 77 | 451 | -280 | -903 | 140 | 1.231 | -458 | 1.118 | 1.041 | -420 |
| Profit before tax | 963 | 1.241 | 2.591 | 5.514 | 377 | 577 | -398 | -819 | 144 | 1.292 | -371 | 1.166 | 1.655 | -306 |
| Tax | 62 | 65 | 68 | 76 | 104 | 129 | -74 | -215 | 39 | 296 | -74 | 263 | 317 | -101 |
| Net profit | 901 | 1.176 | 2.523 | 5.438 | 273 | 448 | -324 | -605 | 106 | 996 | -297 | 903 | 1.337 | -205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.816 | 8.753 | 8.919 | 18.124 | 12.280 | 12.019 | 9.810 | 8.200 | 8.090 | 8.920 | 8.138 | 8.963 | 10.134 | 9.369 |
| Equity | 5.508 | 3.184 | 5.510 | 9.949 | 10.020 | 10.068 | 8.744 | 7.924 | 7.808 | 8.578 | 8.052 | 8.719 | 9.812 | 9.338 |
| Long-term debt | 2.011 | 1.942 | 1.879 | 1.814 | 1.748 | 1.682 | 777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.297 | 3.627 | 1.530 | 6.362 | 513 | 268 | 290 | 277 | 282 | 342 | 86 | 244 | 321 | 31 |
| Total debt | 3.307 | 5.569 | 3.408 | 8.176 | 2.261 | 1.951 | 1.066 | 277 | 282 | 342 | 86 | 244 | 321 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2008 | — | — |
PD Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Wennicke | Founder | 0 companies |
| Preben Damborg | Audit | 0 companies |