| Revenue | DKK 1,9M | +252% |
| EBITDA | DKK 1,5M | +539% |
| Net profit | DKK 1,2M | +540% |
| Total assets | DKK 3,5M | +48% |
| Equity | DKK 1,5M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.259 | 1.454 | 1.403 | 1.474 | 1.457 | 1.445 | 1.533 | 1.520 | 1.115 | 916 | 638 | 1.023 | 527 | 1.853 |
| Staff expenses | -565 | -526 | -541 | -415 | -545 | -475 | -285 | -274 | -361 | -288 | -286 | -261 | -284 | -305 |
| EBITDA | 104 | 484 | 329 | 535 | 333 | 302 | 634 | 501 | 311 | 628 | 351 | 762 | 242 | 1.548 |
| Depreciation & amort. | -10 | 16 | -0 | -0 | -0 | -11 | -11 | -15 | -8 | -21 | -19 | -17 | -0 | -0 |
| EBIT | 94 | 468 | 329 | 535 | 333 | 291 | 622 | 486 | 303 | 607 | 333 | 745 | 242 | 1.548 |
| Net financials | -58 | -133 | 8 | -201 | -58 | 1 | -3 | 16 | -20 | 15 | -3 | -0 | 7 | 7 |
| Profit before tax | 129 | 428 | 338 | 334 | 275 | 291 | 619 | 502 | 283 | 622 | 330 | 745 | 249 | 1.555 |
| Tax | 32 | 107 | 85 | 82 | 63 | 66 | 140 | 116 | 65 | 143 | 73 | 177 | 59 | 341 |
| Net profit | 97 | 321 | 253 | 252 | 212 | 225 | 479 | 386 | 217 | 479 | 257 | 568 | 190 | 1.214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.013 | 2.604 | 4.614 | 3.401 | 3.637 | 2.387 | 2.188 | 2.669 | 2.552 | 2.508 | 2.528 | 3.281 | 2.358 | 3.485 |
| Equity | 220 | 451 | 404 | 656 | 868 | 478 | 957 | 1.231 | 1.448 | 1.927 | 2.184 | 2.630 | 1.693 | 1.510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.793 | 2.153 | 4.209 | 2.745 | 2.769 | 1.908 | 1.231 | 1.439 | 1.104 | 581 | 344 | 651 | 666 | 1.975 |
| Total debt | 3.793 | 2.153 | 4.209 | 2.745 | 2.769 | 1.908 | 1.231 | 1.439 | 1.104 | 581 | 344 | 651 | 666 | 1.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 2010 | — | — |
CH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EAST SCANDIC A/S | Company | 50.0% | 100.0% | 2010 |
SMS 2025 ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 33.3% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ivar Andrup | Audit | 0 companies |
| Casper Huusmann | Management | 0 companies |