| Revenue | DKK -32K | -35% |
| EBITDA | DKK -32K | +77% |
| Net profit | DKK -42K | +79% |
| Total assets | DKK 333K | -39% |
| Equity | DKK 116K | +1363% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.108 | 1.403 | 1.516 | 1.630 | 1.653 | 1.686 | 1.800 | 1.747 | 2.004 | 1.744 | 263 | -50 | -32 |
| Staff expenses | -796 | -1.003 | -1.046 | -1.382 | -1.257 | -1.343 | -1.552 | -1.524 | -1.547 | -1.509 | -384 | -91 | -0 |
| EBITDA | 313 | 400 | 470 | 248 | 396 | 343 | 249 | 223 | 456 | 236 | -121 | -140 | -32 |
| Depreciation & amort. | -48 | -89 | -97 | -92 | -187 | -181 | -171 | -122 | -137 | -148 | -5 | -0 | -0 |
| EBIT | 265 | 311 | 373 | 155 | 209 | 162 | 77 | 101 | 319 | 87 | -126 | -140 | -32 |
| Net financials | -31 | 99 | -24 | -21 | 4 | 34 | 31 | 45 | -47 | -21 | -19 | -53 | -10 |
| Profit before tax | 234 | 410 | 349 | 135 | 213 | 197 | 109 | 145 | 272 | 67 | -145 | -193 | -42 |
| Tax | 59 | 98 | 86 | 39 | 42 | 30 | 9 | 16 | 65 | 15 | -32 | 5 | -0 |
| Net profit | 176 | 312 | 263 | 95 | 171 | 167 | 100 | 129 | 207 | 52 | -113 | -198 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.392 | 1.892 | 1.866 | 2.570 | 2.630 | 2.728 | 3.004 | 2.851 | 2.886 | 1.745 | 732 | 542 | 333 |
| Equity | 158 | 395 | 561 | 558 | 679 | 794 | 841 | 570 | 627 | 479 | 366 | 8 | 116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 38 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.234 | 1.497 | 1.305 | 2.012 | 1.952 | 1.934 | 2.163 | 2.269 | 2.222 | 1.265 | 366 | 534 | 217 |
| Total debt | 1.234 | 1.497 | 1.305 | 2.012 | 1.952 | 1.934 | 2.163 | 2.282 | 2.259 | 1.265 | 366 | 534 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2010 | — | — |
SM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.M.C. Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Malgaard Christensen | Founder | 0 companies |
| Stefan Malgaard Christensen | Management | 0 companies |