| Revenue | DKK 253K | -54% |
| EBITDA | DKK -362K | -542% |
| Net profit | DKK -429K | -1910% |
| Total assets | DKK 519K | -39% |
| Equity | DKK -364K | -655% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474 | 545 | 440 | 1.075 | 561 | 386 | 474 | 547 | 253 |
| Staff expenses | -90 | -354 | -743 | -698 | -633 | -241 | -434 | -466 | -615 |
| EBITDA | 384 | 191 | -303 | 377 | -72 | 145 | 40 | 82 | -362 |
| Depreciation & amort. | -21 | -42 | -42 | -96 | -93 | -113 | -83 | -37 | -0 |
| EBIT | 363 | 149 | -345 | 281 | -165 | 32 | -43 | 45 | -362 |
| Net financials | -0 | -0 | -4 | -5 | -4 | -5 | -6 | -12 | -41 |
| Profit before tax | 363 | 148 | -349 | 276 | -169 | 28 | -49 | 33 | -403 |
| Tax | 91 | 39 | -73 | 63 | -5 | -21 | -7 | 9 | 26 |
| Net profit | 272 | 109 | -276 | 213 | -164 | 49 | -41 | 24 | -429 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 759 | 652 | 631 | 997 | 1.065 | 834 | 694 | 854 | 519 |
| Equity | 152 | 261 | -15 | 198 | 34 | 83 | 42 | 66 | -364 |
| Long-term debt | 0 | 15 | 15 | 5 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 599 | 376 | 646 | 794 | 1.031 | 752 | 652 | 788 | 883 |
| Total debt | 599 | 376 | 646 | 794 | 1.031 | 752 | 652 | 788 | 883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
SA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHMS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Matthew Seksan Bauer Spang | Management | 0 companies |
| Samer Abou Hachim | Management | 0 companies |