| Revenue | DKK 2,6M | -2% |
| EBITDA | DKK 2,5M | -6% |
| Net profit | DKK 3,3M | -16% |
| Total assets | DKK 34,6M | +3% |
| Equity | DKK 14M | +31% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 213 | 272 | 254 | 1.223 | 755 | 2.005 | 2.654 | 2.504 | 2.699 | 2.637 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 |
| EBITDA | -10 | 213 | 272 | 254 | 1.223 | 755 | 2.005 | 2.654 | 2.504 | 2.699 | 2.547 |
| Depreciation & amort. | -0 | -244 | -244 | -244 | -1.051 | -1.165 | -1.894 | -2.493 | -2.957 | -598 | -646 |
| EBIT | -10 | -30 | 29 | 10 | 172 | -410 | 111 | 161 | -452 | 2.101 | 1.900 |
| Net financials | -2 | -1.170 | -827 | -444 | -3 | -438 | 1.324 | 2.118 | 1.555 | 2.226 | 1.717 |
| Profit before tax | -12 | -1.200 | -799 | -434 | 168 | -849 | 1.436 | 2.279 | 1.103 | 4.327 | 3.617 |
| Tax | -0 | -0 | -0 | -102 | 48 | 630 | -973 | -87 | 23 | 422 | 331 |
| Net profit | -12 | -1.200 | -799 | -332 | 121 | -1.479 | 2.409 | 2.366 | 1.079 | 3.905 | 3.286 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.136 | 6.092 | 5.627 | 5.488 | 19.523 | 18.138 | 32.750 | 37.425 | 37.626 | 33.653 | 34.642 |
| Equity | 38 | -1.162 | -1.961 | -2.293 | 2.828 | 1.349 | 3.758 | 6.124 | 6.792 | 10.698 | 13.984 |
| Long-term debt | 6.041 | 6.281 | 6.407 | 0 | 0 | 0 | 16.040 | 19.138 | 17.420 | 12.724 | 12.046 |
| Short-term debt | 57 | 93 | 79 | 6.603 | 16.696 | 16.789 | 12.952 | 12.163 | 13.413 | 10.231 | 8.612 |
| Total debt | 6.098 | 6.375 | 6.486 | 6.603 | 16.696 | 16.789 | 28.992 | 31.301 | 30.833 | 22.955 | 20.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
NA Management | Management | 2016 | — | — |
SS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMIDT HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Smidt Kristensen | Management | 0 companies |
| Nicolai Andreas Clausen | Management | 0 companies |
| Søren Skov | Management | 0 companies |