| Revenue | DKK 476K | -33% |
| EBITDA | DKK 44K | -12% |
| Net profit | DKK 14K | +12911% |
| Total assets | DKK 443K | +69% |
| Equity | DKK 89K | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -3 | 570 | — | 502 | 366 | 831 | 1.013 | 1.013 | 816 | 1.049 | 713 | 476 |
| Staff expenses | -0 | -75 | -508 | -0 | -370 | -586 | -781 | -989 | -930 | -1.044 | -562 | -663 | -432 |
| EBITDA | -36 | -78 | 62 | 0 | 132 | -221 | 50 | 24 | 82 | -228 | 487 | 50 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -23 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -36 | -78 | 62 | 0 | 132 | -221 | 38 | 1 | 82 | -228 | 487 | 50 | 44 |
| Net financials | -1 | -4 | -8 | 0 | -2 | -4 | -2 | -10 | -2 | -64 | -39 | -17 | 1 |
| Profit before tax | -36 | -82 | 53 | 0 | 131 | -225 | 36 | -9 | 83 | -293 | 448 | 33 | 45 |
| Tax | -4 | -13 | 21 | -0 | 31 | -44 | 15 | 8 | 27 | -48 | 106 | 33 | 31 |
| Net profit | -32 | -69 | 32 | 0 | 99 | -181 | 21 | -17 | 56 | -245 | 342 | 0 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 61 | 509 | 0 | 76 | 152 | 408 | 279 | 186 | 436 | 1.084 | 262 | 443 |
| Equity | -26 | -95 | -62 | 0 | 87 | -94 | -1 | -61 | -4 | -249 | 75 | 75 | 89 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 107 | 156 | 572 | 0 | -11 | 246 | 409 | 340 | 190 | 685 | 1.009 | 187 | 354 |
| Total debt | 107 | 156 | 572 | 0 | -11 | 246 | 409 | 340 | 190 | 685 | 1.009 | 187 | 354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVEN MØLLER ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2020 | |
HOLMENS ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Møller | Management | 0 companies |