| Revenue | DKK 331K | -41% |
| EBITDA | DKK 331K | +287% |
| Net profit | DKK 48K | +113% |
| Total assets | DKK 8,4M | -2% |
| Equity | DKK 3,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 576 | 647 | 964 | 716 | 755 | 734 | 754 | 757 | 469 | 604 | 679 | 559 | 331 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 244 | 255 | 418 | 350 | 389 | 512 | 513 | 464 | 469 | 604 | 679 | -177 | 331 |
| Depreciation & amort. | -0 | -0 | -205 | -149 | -149 | -149 | -149 | -149 | -149 | -149 | -153 | -149 | -149 |
| EBIT | 244 | 255 | 214 | 201 | 240 | 363 | 364 | 315 | 320 | 455 | 526 | -326 | 182 |
| Net financials | -259 | -122 | -291 | -167 | -165 | -79 | -73 | -71 | -64 | -103 | -183 | -150 | -120 |
| Profit before tax | -15 | 133 | -77 | 35 | 74 | 284 | 291 | 244 | 256 | 352 | 343 | -476 | 62 |
| Tax | -4 | 33 | -6 | 8 | 16 | 44 | 64 | 54 | 56 | 78 | 75 | -107 | 14 |
| Net profit | -11 | 100 | -71 | 27 | 58 | 240 | 227 | 190 | 200 | 275 | 268 | -369 | 48 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.364 | 8.556 | 9.896 | 9.680 | 9.416 | 9.367 | 9.334 | 9.281 | 9.178 | 8.734 | 13.145 | 8.635 | 8.424 |
| Equity | 69 | 169 | 2.061 | 2.089 | 2.147 | 2.387 | 2.614 | 2.804 | 3.004 | 3.279 | 3.546 | 3.177 | 3.225 |
| Long-term debt | 6.253 | 7.668 | 6.304 | 5.994 | 5.756 | 5.317 | 4.964 | 4.793 | 4.335 | 4.259 | 4.074 | 3.868 | 3.634 |
| Short-term debt | 1.008 | 684 | 1.071 | 1.170 | 1.118 | 1.301 | 1.427 | 1.388 | 1.575 | 966 | 5.327 | 1.590 | 1.565 |
| Total debt | 7.261 | 8.352 | 7.375 | 7.164 | 6.875 | 6.618 | 6.391 | 6.181 | 5.910 | 5.225 | 9.401 | 5.458 | 5.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTENTIO ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Pehrsson | Management | 0 companies |
| Jesper Bendsen | Chairman | 0 companies |