| Revenue | DKK -14K | -13% |
| EBITDA | DKK -20K | -28% |
| Net profit | DKK -148K | +19% |
| Total assets | DKK 1,2M | +176% |
| Equity | DKK -2,5M | -6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -5 | -7 | -7 | -8 | -7 | -31 | -10 | -9 | -51 | -15 | -16 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -5 | -7 | -7 | -8 | -7 | -31 | -10 | -68 | -51 | -15 | -16 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -5 | -7 | -7 | -8 | -7 | -31 | -10 | -68 | -51 | -15 | -16 | -20 |
| Net financials | -87 | 31 | -503 | -364 | 422 | 833 | -981 | 565 | -1.047 | -56 | -1.330 | -160 | -125 |
| Profit before tax | -102 | 26 | -511 | -371 | 414 | 826 | -1.095 | 555 | -1.115 | -106 | -1.345 | -176 | -148 |
| Tax | 1 | 6 | 21 | -0 | 24 | 47 | 18 | 9 | 0 | -0 | -6 | 6 | -0 |
| Net profit | -103 | 20 | -532 | -371 | 391 | 779 | -1.113 | 546 | -1.115 | -106 | -1.339 | -182 | -148 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 913 | 1.281 | 2.420 | 3.427 | 3.441 | 5.580 | 3.548 | 4.550 | 2.926 | 1.904 | 1.687 | 446 | 1.229 |
| Equity | 897 | 917 | 385 | 13 | 404 | 933 | -181 | 365 | -749 | -856 | -2.195 | -2.376 | -2.524 |
| Long-term debt | 0 | 6 | 21 | 0 | 21 | 40 | 15 | 4 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 358 | 2.014 | 3.414 | 3.016 | 4.608 | 3.714 | 4.181 | 3.675 | 2.760 | 3.881 | 2.822 | 3.753 |
| Total debt | 16 | 365 | 2.035 | 3.414 | 3.038 | 4.647 | 3.729 | 4.184 | 3.675 | 2.760 | 3.881 | 2.822 | 3.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2012 | — | — |
CG Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEMC HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
CARA HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen McCormick | Management | 0 companies |
| Carsten Gad Rasmussen | Management | 0 companies |