| Revenue | DKK 3,9M | -31% |
| EBITDA | DKK 186K | -88% |
| Net profit | DKK 1K | -100% |
| Total assets | DKK 4,4M | -12% |
| Equity | DKK 1,8M | -22% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.868 | 3.577 | 3.443 | 3.758 | 3.829 | 4.355 | 4.493 | 4.529 | 4.852 | 5.209 | 4.202 | 5.656 | 3.909 |
| Staff expenses | -1.967 | -2.450 | -2.425 | -2.756 | -3.496 | -3.614 | -3.734 | -3.491 | -3.636 | -3.948 | -3.642 | -4.108 | -3.723 |
| EBITDA | -488 | 1.127 | 1.019 | 1.002 | 333 | 741 | 758 | 912 | 965 | 975 | 560 | 1.528 | 186 |
| Depreciation & amort. | -207 | -192 | -357 | -236 | -272 | -228 | -283 | -232 | -203 | -208 | -160 | -157 | -181 |
| EBIT | -695 | 935 | 662 | 766 | 61 | 513 | 475 | 680 | 762 | 768 | 400 | 1.370 | 5 |
| Net financials | -134 | 94 | 183 | -17 | -13 | -12 | -343 | 9 | 40 | -0 | -18 | 0 | -3 |
| Profit before tax | -562 | 1.029 | 844 | 749 | 48 | 501 | 133 | 689 | 802 | 768 | 382 | 1.371 | 2 |
| Tax | -143 | 257 | 193 | 184 | 11 | 112 | 30 | 152 | 180 | 169 | 84 | 302 | 0 |
| Net profit | -419 | 772 | 652 | 565 | 36 | 390 | 102 | 537 | 622 | 599 | 297 | 1.068 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.532 | 3.854 | 4.695 | 4.270 | 4.394 | 4.492 | 4.529 | 3.957 | 4.141 | 3.922 | 4.109 | 5.002 | 4.415 |
| Equity | 758 | 1.434 | 1.989 | 2.454 | 2.389 | 2.675 | 2.671 | 2.058 | 2.130 | 2.099 | 1.796 | 2.265 | 1.766 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 193 | 184 | 188 | 191 | 680 |
| Short-term debt | -2.613 | 2.266 | 2.604 | 1.728 | 1.926 | 1.754 | 1.815 | 1.858 | 1.819 | 1.639 | 2.125 | 2.546 | 1.970 |
| Total debt | -2.613 | 2.266 | 2.604 | 1.728 | 1.926 | 1.754 | 1.815 | 1.882 | 2.011 | 1.823 | 2.313 | 2.737 | 2.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMPM 2018 Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Solveig Irene Madsen | Management | 0 companies |