| Revenue | DKK 2,2M | -37% |
| EBITDA | DKK 1,9M | -41% |
| Net profit | DKK 667K | -61% |
| Total assets | DKK 34,3M | -11% |
| Equity | DKK 18,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.281 | 3.363 | 3.443 | 3.441 | 3.438 | 3.553 | 8.628 | 3.858 | 2.962 | 2.311 | 2.917 | 3.515 | 2.198 |
| Staff expenses | -177 | -305 | -307 | -304 | -303 | -307 | -307 | -304 | -304 | -305 | -305 | -305 | -306 |
| EBITDA | 3.103 | 3.058 | 3.136 | 3.136 | 3.135 | 3.247 | 8.321 | 3.554 | 2.657 | 2.006 | 2.613 | 3.211 | 1.893 |
| Depreciation & amort. | 721 | -721 | -721 | -722 | -727 | -727 | -775 | -787 | -810 | -817 | -817 | -887 | -887 |
| EBIT | 2.382 | 2.337 | 2.415 | 2.414 | 2.408 | 2.520 | 7.546 | 2.767 | 1.847 | 1.190 | 1.796 | 2.324 | 1.006 |
| Net financials | -607 | -558 | -372 | -286 | -203 | 31 | 271 | 34 | 2 | -117 | -90 | -131 | -151 |
| Profit before tax | 1.775 | 1.779 | 2.043 | 2.128 | 2.205 | 2.550 | 7.817 | 2.801 | 1.849 | 1.073 | 1.706 | 2.193 | 855 |
| Tax | 444 | 210 | 488 | 491 | 485 | 564 | 581 | 618 | 407 | 236 | 375 | 483 | 188 |
| Net profit | 1.331 | 1.569 | 1.555 | 1.637 | 1.720 | 1.987 | 7.237 | 2.183 | 1.443 | 837 | 1.331 | 1.710 | 667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.363 | 35.577 | 36.223 | 37.452 | 38.295 | 41.194 | 48.764 | 41.688 | 37.400 | 35.746 | 36.685 | 38.348 | 34.286 |
| Equity | 5.652 | 7.221 | 8.776 | 10.413 | 12.132 | 14.119 | 21.356 | 14.246 | 15.688 | 16.175 | 17.505 | 17.916 | 18.583 |
| Long-term debt | 20.513 | 19.549 | 18.584 | 17.571 | 17.449 | 16.327 | 19.520 | 17.983 | 16.678 | 14.656 | 14.014 | 13.136 | 9.247 |
| Short-term debt | 5.359 | 7.081 | 7.024 | 7.463 | 6.596 | 8.518 | 5.565 | 7.004 | 2.450 | 2.204 | 2.297 | 4.285 | 3.284 |
| Total debt | 25.873 | 26.630 | 25.608 | 25.034 | 24.045 | 24.845 | 25.085 | 24.988 | 19.128 | 16.860 | 16.311 | 17.421 | 12.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Meding Holding ApS | Company | 100.0% | 100.0% | 2019 |
MEDING HUS HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Meding | Management | 0 companies |
| Johan Frederik Meding | Chairman | 0 companies |
| Henrik Tycho Andreas Meding | Board of Directors | 0 companies |