| Revenue | DKK 147K | -62% |
| EBITDA | DKK -201K | -1772% |
| Net profit | DKK -214K | -384% |
| Total assets | DKK 432K | -12% |
| Equity | DKK 220K | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 45 | 19 | 42 | 42 | 48 | 62 | 53 | 96 | 132 | 139 | 557 | 389 | 147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -1 | -2 | -0 | -48 | -287 | -287 | -324 |
| EBITDA | 29 | 27 | 19 | 42 | 42 | 9 | 50 | 53 | 95 | 132 | 66 | 136 | -11 | -201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -42 | -30 | -43 | -100 | -43 | -9 |
| EBIT | 29 | 27 | 19 | 42 | 42 | 7 | 48 | 50 | 53 | 101 | 23 | 36 | -54 | -210 |
| Net financials | -2 | -3 | -6 | 0 | 0 | -2 | -3 | -1 | 1 | 2 | 1 | -6 | -3 | -4 |
| Profit before tax | 27 | 25 | 13 | 43 | 43 | 5 | 44 | 49 | 53 | 104 | 24 | 29 | -57 | -214 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 10 | 13 | 12 | -0 | -0 | -0 | -13 | -0 |
| Net profit | 27 | 25 | 13 | 43 | 43 | 5 | 34 | 36 | 41 | 104 | 24 | 29 | -44 | -214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 366 | 399 | 339 | 339 | 300 | 363 | 452 | 621 | 720 | 657 | 671 | 491 | 432 |
| Equity | 189 | 214 | 227 | 270 | 270 | 283 | 318 | 354 | 394 | 510 | 534 | 563 | 434 | 220 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 152 | 172 | 69 | 69 | 16 | 46 | 98 | 226 | 210 | 124 | 107 | 57 | 212 |
| Total debt | 149 | 152 | 172 | 69 | 69 | 16 | 46 | 98 | 226 | 210 | 124 | 107 | 57 | 212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Michael Bæk Simonsen | Management | 0 companies |