| Revenue | DKK 10,7M | -18% |
| EBITDA | DKK 5,9M | -31% |
| Net profit | DKK 3,8M | -33% |
| Total assets | DKK 22M | -8% |
| Equity | DKK 11,5M | -13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.761 | 5.497 | 6.715 | 8.491 | 8.094 | 8.409 | 7.690 | 5.551 | 6.930 | 11.374 | 15.143 | 12.927 | 10.658 |
| Staff expenses | -1.020 | -1.118 | -1.250 | -2.123 | -2.466 | -2.434 | -2.372 | -1.917 | -2.444 | -4.064 | -4.593 | -4.295 | -4.608 |
| EBITDA | 2.741 | 4.379 | 5.464 | 6.368 | 5.628 | 5.975 | 5.240 | 3.318 | 4.407 | 7.075 | 10.546 | 8.554 | 5.877 |
| Depreciation & amort. | 48 | 880 | -1.087 | -1.501 | -1.416 | -1.702 | -1.420 | -827 | -563 | -162 | -164 | -154 | -303 |
| EBIT | 2.693 | 3.499 | 4.378 | 4.867 | 4.212 | 4.273 | 3.819 | 2.491 | 3.844 | 6.912 | 10.382 | 8.400 | 5.573 |
| Net financials | -153 | -287 | 1.913 | 1.658 | 705 | 603 | 875 | -956 | 1.019 | 815 | -385 | -792 | -518 |
| Profit before tax | 2.540 | 3.212 | 6.290 | 6.525 | 4.916 | 4.876 | 4.694 | 1.535 | 4.863 | 7.728 | 9.997 | 7.608 | 5.055 |
| Tax | 617 | 766 | 940 | 1.104 | 986 | 1.000 | 950 | 557 | 860 | 1.589 | 2.345 | 1.909 | 1.265 |
| Net profit | 1.923 | 2.446 | 5.351 | 5.421 | 3.930 | 3.876 | 3.744 | 978 | 4.003 | 6.139 | 7.652 | 5.699 | 3.790 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.793 | 19.985 | 26.166 | 26.276 | 25.732 | 30.342 | 20.736 | 15.321 | 23.415 | 27.897 | 25.497 | 23.766 | 21.951 |
| Equity | 2.223 | 5.337 | 14.331 | 15.634 | 15.137 | 16.035 | 7.000 | 7.324 | 11.426 | 13.654 | 15.342 | 13.321 | 11.531 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137 | 165 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.339 | 14.084 | 10.973 | 9.943 | 9.936 | 13.647 | 13.375 | 7.763 | 11.775 | 14.155 | 10.085 | 10.349 | 10.363 |
| Total debt | 14.339 | 14.084 | 10.973 | 9.943 | 9.936 | 13.647 | 13.375 | 7.900 | 11.940 | 14.155 | 10.085 | 10.349 | 10.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2011 | — | — |
RH Management | Management | 2011 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEMT HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Lind Andersen | Management | 0 companies |
| René Husballe | Management | 0 companies |
| Thomas Bender-Lindahl Christensen | Chief Executive Officer | 0 companies |
| Henrik Bornebusch | Chairman | 0 companies |