| Revenue | DKK 5,4M | +28% |
| EBITDA | DKK 1,1M | +24% |
| Net profit | DKK 766K | +20% |
| Total assets | DKK 4,2M | -9% |
| Equity | DKK 2M | -42% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 525 | 2.221 | 1.361 | 1.568 | 1.848 | 2.800 | 2.161 | 1.296 | 3.146 | 2.247 | 3.091 | 3.150 | 4.179 | 5.360 |
| Staff expenses | -1.360 | -1.235 | -1.111 | -1.388 | -1.445 | -1.023 | -1.405 | -1.636 | -1.882 | -1.373 | -1.786 | -2.696 | -3.329 | -4.306 |
| EBITDA | -835 | 986 | 250 | 180 | 403 | 1.777 | 756 | -340 | 1.264 | 874 | 1.305 | 439 | 850 | 1.054 |
| Depreciation & amort. | -143 | -0 | -0 | -0 | -0 | -0 | -6 | -12 | -12 | -17 | -17 | -12 | -3 | -9 |
| EBIT | -978 | 986 | 250 | 180 | 403 | 1.777 | 750 | -351 | 1.253 | 858 | 1.288 | 427 | 848 | 1.045 |
| Net financials | -56 | -83 | -47 | -17 | -7 | -11 | -18 | -11 | -14 | -111 | -1 | -33 | -14 | -51 |
| Profit before tax | -1.035 | 903 | 203 | 163 | 396 | 1.766 | 733 | -362 | 1.239 | 747 | 1.287 | 394 | 833 | 995 |
| Tax | -0 | -0 | -0 | -0 | -0 | 283 | 173 | -2 | 215 | 190 | 297 | 98 | 194 | 229 |
| Net profit | -1.035 | 903 | 203 | 163 | 396 | 1.483 | 560 | -360 | 1.024 | 557 | 990 | 296 | 639 | 766 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71 | 161 | 340 | 103 | 238 | 2.300 | 2.299 | 1.966 | 3.615 | 3.739 | 4.835 | 4.129 | 4.608 | 4.191 |
| Equity | -1.915 | -1.012 | -810 | -647 | -251 | 1.232 | 1.142 | 781 | 1.805 | 2.113 | 2.802 | 2.799 | 3.438 | 2.004 |
| Long-term debt | 1.230 | 700 | 815 | 200 | 0 | 0 | 0 | 0 | 0 | 149 | 304 | 66 | 190 | 227 |
| Short-term debt | 757 | 474 | 334 | 551 | 489 | 1.068 | 1.155 | 1.185 | 1.807 | 1.477 | 1.727 | 1.263 | 974 | 1.953 |
| Total debt | 1.987 | 1.174 | 1.149 | 751 | 489 | 1.068 | 1.155 | 1.185 | 1.807 | 1.626 | 2.031 | 1.329 | 1.164 | 2.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2016 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMINO HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
LC9 ApS | Company | 20.0% | 20.0% | 2016 |
COMPAZ A/S | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Henriksen | Management | 0 companies |
| Søren Jensen | Chief Executive Officer | 0 companies |
| Lars Roslyng Christiansen | Chairman | 0 companies |
| Jesper Haandbæk Jensen | Chairman | 0 companies |
| Britt Henriksen Salomonsson | Board of Directors | 0 companies |
| Nicolai Dvinge | Chairman | 0 companies |
| Jeppe Seerup | Chairman | 0 companies |