| Revenue | DKK 410K | +5% |
| EBITDA | DKK 155K | +0% |
| Net profit | DKK 42K | +3% |
| Total assets | DKK 2,8M | -3% |
| Equity | DKK 550 | +102% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -15 | 0 | 0 | 0 | 235 | 29 | 7 | 256 | 537 | 319 | 391 | 410 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -204 | -202 | -185 | -214 |
| EBITDA | — | -15 | 2 | -6 | -1 | 28 | 5 | 7 | 148 | 271 | 55 | 155 | 155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -67 | -67 | -68 | -65 |
| EBIT | — | -15 | 2 | -6 | -1 | 28 | 5 | 7 | 109 | 204 | -13 | 87 | 90 |
| Net financials | 0 | -1 | -1 | 0 | 0 | 17 | -0 | 7 | -98 | -76 | -57 | -46 | -44 |
| Profit before tax | — | -16 | 1 | -6 | -1 | 45 | 5 | 14 | 11 | 128 | -201 | 41 | 46 |
| Tax | -0 | -0 | -0 | -0 | -0 | 10 | 1 | 3 | 2 | 28 | -44 | -0 | 16 |
| Net profit | — | -16 | 1 | -6 | -1 | 35 | 4 | 11 | 8 | 100 | -157 | 41 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 48 | 53 | 1 | 251 | 63 | 103 | 18 | 3.186 | 3.143 | 2.877 | 2.895 | 2.816 |
| Equity | — | -67 | -66 | -72 | -73 | -38 | -29 | -18 | -10 | 90 | -67 | -26 | 1 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.604 | 2.402 | 1.916 | 1.814 | 1.754 |
| Short-term debt | 0 | 114 | 118 | 72 | 324 | 100 | 132 | 36 | 591 | 651 | 1.028 | 1.107 | 1.061 |
| Total debt | 0 | 114 | 118 | 72 | 324 | 100 | 132 | 36 | 3.195 | 3.054 | 2.944 | 2.921 | 2.815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2012 | — | — |
HG Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Matzen Groth | Management | 0 companies |
| Herdis Groth | Founder | 0 companies |