| Revenue | DKK 506K | +67% |
| EBITDA | DKK 173K | +66% |
| Net profit | DKK 14K | -96% |
| Total assets | DKK 3,5M | -8% |
| Equity | DKK 2,9M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.154 | 1.434 | 1.444 | 1.052 | 1.092 | 1.205 | 6.928 | 759 | 472 | 451 | 475 | 303 | 506 |
| Staff expenses | -857 | -804 | -836 | -882 | -682 | -737 | -453 | -401 | -390 | -307 | -230 | -199 | -333 |
| EBITDA | 496 | 316 | 374 | 264 | 410 | 468 | 325 | 539 | 82 | 144 | 246 | 104 | 173 |
| Depreciation & amort. | -43 | -52 | -86 | -94 | -88 | -64 | -85 | -141 | -36 | -36 | -36 | -36 | -109 |
| EBIT | 453 | 264 | 289 | 170 | 322 | 404 | 240 | 397 | 46 | 108 | 209 | 68 | 64 |
| Net financials | -5 | 0 | -11 | -16 | -27 | -18 | -5 | -1 | -1 | -12 | -36 | -5 | -2 |
| Profit before tax | 404 | 242 | 278 | 60 | 295 | 386 | 149 | 255 | 45 | 95 | 173 | 63 | 62 |
| Tax | 68 | 93 | 81 | -118 | 68 | 25 | 46 | -0 | -0 | -49 | -0 | -312 | 48 |
| Net profit | 336 | 149 | 197 | 178 | 227 | 361 | 103 | 255 | 45 | 145 | 173 | 375 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.726 | 2.176 | 2.421 | 2.398 | 2.888 | 3.491 | 3.258 | 3.380 | 3.369 | 4.006 | 3.775 | 3.777 | 3.493 |
| Equity | 925 | 1.074 | 1.271 | 1.450 | 1.677 | 2.038 | 2.141 | 2.396 | 2.441 | 2.586 | 2.759 | 3.134 | 2.948 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 699 | 907 | 955 | 622 | 884 | 1.238 | 903 | 769 | 790 | 1.084 | 680 | 643 | 545 |
| Total debt | 699 | 907 | 955 | 622 | 884 | 1.238 | 903 | 769 | 790 | 1.084 | 680 | 643 | 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
| Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØMER HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Sømer | Management | 0 companies |
| Revisionsfirmaet Frank Bergmann Hansen | Audit | 0 companies |