| Revenue | DKK 5,5M | +6% |
| EBITDA | DKK 1,2M | -11% |
| Net profit | DKK 512K | -16% |
| Total assets | DKK 10,8M | +3% |
| Equity | DKK 6M | +3% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.609 | 5.749 | 5.173 | 5.174 | 5.470 |
| Staff expenses | -3.722 | -4.283 | -3.853 | -3.819 | -4.264 |
| EBITDA | 887 | 1.466 | 1.320 | 1.354 | 1.199 |
| Depreciation & amort. | -402 | -409 | -505 | -481 | -530 |
| EBIT | 485 | 1.056 | 815 | 873 | 669 |
| Net financials | -226 | 50 | 99 | -132 | -47 |
| Profit before tax | 259 | 1.106 | 914 | 740 | 622 |
| Tax | 67 | 205 | 152 | 131 | 110 |
| Net profit | 192 | 902 | 763 | 609 | 512 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.867 | 10.773 | 11.734 | 10.438 | 10.777 |
| Equity | 3.702 | 3.944 | 4.777 | 5.806 | 5.987 |
| Long-term debt | 1.718 | 1.340 | 1.060 | 0 | 0 |
| Short-term debt | 3.996 | 4.982 | 5.412 | 4.179 | 4.387 |
| Total debt | 5.714 | 6.322 | 6.472 | 4.179 | 4.387 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 10–14.99% | 10–14.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Ulsted | Management | 0 companies |
| Henriette Mai Andersen | Chairman | 0 companies |
| Mike Juulsgård Andresen | Board of Directors | 0 companies |