| Revenue | — | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -3 | +100% |
| Total assets | DKK 281K | +25% |
| Equity | DKK 178K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 65 | 59 | 52 | 52 | 74 | 16 | -54 | -11 | -11 | -5 | -3 | -4 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 69 | 61 | 59 | 30 | 30 | 7 | 16 | -54 | -11 | -11 | -5 | -3 | -4 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -146 | -9 | -29 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 69 | 61 | 59 | 30 | 30 | -139 | 6 | -83 | -11 | -11 | -5 | -3 | -4 | 0 |
| Net financials | -23 | -16 | -16 | -12 | -12 | -24 | -18 | -14 | 4 | -0 | -2 | 2 | -0 | -0 |
| Profit before tax | 46 | 45 | 43 | 18 | 18 | -163 | -12 | -97 | -7 | -11 | -7 | -1 | -4 | -0 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -9 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 46 | 45 | 43 | 18 | 18 | -163 | -13 | -88 | -7 | -11 | -7 | -1 | -4 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.023 | 1.029 | 1.029 | 1.014 | 1.014 | 908 | 931 | 470 | 288 | 277 | 272 | 284 | 225 | 281 |
| Equity | 171 | 216 | 259 | 278 | 278 | 385 | 372 | 284 | 276 | 276 | 269 | 268 | 178 | 178 |
| Long-term debt | 675 | 628 | 628 | 530 | 530 | 458 | 415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 177 | 185 | 142 | 207 | 207 | 65 | 144 | 186 | 12 | 1 | 4 | 16 | 46 | 103 |
| Total debt | 852 | 813 | 770 | 736 | 736 | 523 | 559 | 186 | 12 | 1 | 4 | 16 | 46 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBS HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Michael Bæk Simonsen | Management | 0 companies |