| Revenue | DKK -14K | +81% |
| EBITDA | DKK -14K | +100% |
| Net profit | DKK -94K | +99% |
| Total assets | DKK 10,2M | -18% |
| Equity | DKK -9,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -15 | -70 | -728 | -1.712 | -1.963 | -1.084 | -1.100 | -579 | -33 | 63 | -8 | -8 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | -15 | -70 | -728 | -1.712 | -1.963 | -1.084 | -1.100 | -579 | -33 | 63 | -8 | -10.405 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -20 | -20 | -20 | -20 | 16 | -0 | -0 | -0 | -0 |
| EBIT | -22 | -15 | -70 | -728 | -1.716 | -1.983 | -1.104 | -1.120 | -599 | -50 | 63 | -8 | -10.405 | -14 |
| Net financials | 976 | 4.670 | 1.571 | 149 | -234 | 194 | 270 | 67 | -24 | 1 | 461 | -16 | -602 | -80 |
| Profit before tax | 954 | 4.654 | 1.501 | -579 | -1.950 | -1.789 | -1.119 | -1.053 | -623 | -49 | 525 | -24 | -11.007 | -94 |
| Tax | -11 | 7 | 50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 965 | 4.647 | 1.451 | -579 | -1.950 | -1.789 | -1.119 | -1.053 | -623 | -49 | 525 | -24 | -11.007 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.181 | 6.916 | 10.084 | 13.826 | 12.774 | 11.901 | 11.655 | 10.870 | 10.590 | 10.558 | 11.019 | 11.001 | 12.527 | 10.227 |
| Equity | 894 | 5.541 | 8.487 | 7.906 | 5.956 | 4.167 | 3.048 | 1.994 | 1.371 | 1.322 | 1.847 | 1.823 | -9.184 | -9.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.607 | 8.779 | 9.148 | 6.298 | 6.294 | 6.300 | 17.807 | 15.519 |
| Short-term debt | 1.287 | 1.375 | 1.598 | 5.920 | 6.818 | 7.734 | 0 | 97 | 71 | 2.939 | 2.878 | 2.878 | 3.905 | 3.986 |
| Total debt | 1.287 | 1.375 | 1.598 | 5.920 | 6.818 | 7.734 | 8.607 | 8.876 | 9.219 | 9.236 | 9.172 | 9.178 | 21.711 | 19.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JU-ST ApS | Company | 33.3% | 33.3% | 2015 |
Hagh Holding ApS | Company | 20.0% | 20.0% | 2016 |
BAMF ApS | Company | 10.0% | 10.0% | 2012 |
TNG69 Holding ApS | Company | 10.0% | 10.0% | 2019 |
Steffen.Møller Holding ApS | Company | 10.0% | 10.0% | 2019 |
NYSOM HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
TSMN AF 15/3 2002 ApS | Company | 20.0% | 20.0% | 2012 |
Relentless 670820 Strength Aps | Company | 25.0% | 25.0% | 2016 |
LARS H. PETERSEN ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Møller Nielsen | Management | 0 companies |