| Revenue | DKK -10K | -20% |
| EBITDA | DKK -10K | +20% |
| Net profit | DKK 277K | +316% |
| Total assets | DKK 6,9M | +2% |
| Equity | DKK 6,7M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | -7 | -7 | -7 | -8 | -7 | -6 | -7 | -7 | -7 | -7 | -8 | -13 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | -7 | -7 | -7 | -8 | -7 | -6 | -7 | -7 | -7 | -7 | -8 | -13 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | -7 | -7 | -7 | -8 | -7 | -6 | -7 | -7 | -7 | -7 | -8 | -13 | -10 |
| Net financials | 39 | 426 | 891 | -59 | -11 | 310 | 468 | 523 | 857 | 3.047 | 151 | 580 | 265 | 300 |
| Profit before tax | 68 | 419 | 884 | -66 | -23 | 303 | 462 | 516 | 851 | 3.040 | 144 | 573 | 252 | 290 |
| Tax | 3 | 139 | -156 | -2 | 2 | 3 | -12 | 10 | -1 | 35 | -116 | 54 | 185 | 13 |
| Net profit | 65 | 281 | 1.040 | -64 | -24 | 300 | 474 | 506 | 852 | 3.004 | 260 | 519 | 67 | 277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 365 | 0 | 0 | 1.511 | 1.418 | 1.676 | 2.102 | 2.607 | 3.425 | 9.902 | 6.456 | 6.727 | 6.750 | 6.906 |
| Equity | 356 | 0 | 0 | 1.487 | 1.380 | 1.638 | 2.007 | 2.463 | 3.204 | 6.096 | 6.242 | 6.643 | 6.588 | 6.698 |
| Long-term debt | -5 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -4 | 0 | 0 | 4 | 38 | 38 | 96 | 144 | 221 | 3.806 | 214 | 83 | 162 | 208 |
| Total debt | -9 | 0 | 0 | 24 | 38 | 38 | 96 | 144 | 221 | 3.806 | 214 | 83 | 162 | 208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Michael Sørensen | Management | 0 companies |