| Revenue | DKK 3,3M | +29% |
| EBITDA | DKK 969K | +183% |
| Net profit | DKK 663K | +181% |
| Total assets | DKK 1,8M | +37% |
| Equity | DKK 870K | +23% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -196 | -45 | -10 | -4 | 2.851 | 3.112 | 3.672 | 3.599 | 2.661 | 2.098 | 2.386 | 2.545 | 3.281 |
| Staff expenses | -0 | -0 | -0 | -0 | -899 | -1.000 | -1.239 | -1.354 | -1.278 | -1.559 | -1.912 | -2.202 | -2.311 |
| EBITDA | -196 | -45 | -10 | -4 | 892 | 1.007 | 1.113 | 965 | 354 | 538 | 474 | 343 | 969 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -7 | -11 | -57 | -48 | -29 | -34 | -58 | -99 |
| EBIT | -196 | -45 | -10 | -4 | 890 | 1.000 | 1.102 | 909 | 306 | 510 | 441 | 284 | 871 |
| Net financials | -0 | -0 | -0 | 0 | -1 | -0 | -6 | -2 | -16 | 66 | 39 | 23 | -16 |
| Profit before tax | -196 | -45 | -10 | -4 | 889 | 1.000 | 1.096 | 907 | 290 | 575 | 480 | 308 | 855 |
| Tax | -49 | 49 | -0 | -0 | 141 | 223 | 243 | 200 | 64 | 201 | 110 | 72 | 192 |
| Net profit | -147 | -94 | -10 | -4 | 748 | 776 | 853 | 707 | 226 | 374 | 370 | 236 | 663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82 | 18 | 2 | 3 | 1.438 | 1.708 | 1.966 | 2.601 | 2.868 | 3.231 | 3.616 | 1.293 | 1.772 |
| Equity | -67 | -161 | -171 | -175 | 573 | 949 | 1.302 | 2.009 | 2.235 | 2.609 | 2.979 | 708 | 870 |
| Long-term debt | 0 | 0 | 0 | 0 | 51 | 221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | 179 | 173 | 178 | 814 | 538 | 663 | 591 | 633 | 622 | 626 | 571 | 879 |
| Total debt | 149 | 179 | 173 | 178 | 865 | 758 | 663 | 591 | 633 | 622 | 626 | 571 | 879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.A.M. ApS | Company | 50.0% | 50.0% | 2024 |
ABK Holding af 6.1.16 ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Salah Mohamed | Management | 0 companies |