| Revenue | DKK 115K | -86% |
| EBITDA | DKK 99K | -83% |
| Net profit | DKK -3K | -101% |
| Total assets | DKK 2,7M | -4% |
| Equity | DKK 160K | -2% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.080 | 2.556 | 2.634 | 2.623 | 2.435 | 2.304 | 729 | 997 | 1.174 | 1.192 | 798 | 115 |
| Staff expenses | -1.895 | -2.087 | -2.207 | -2.339 | -2.170 | -1.794 | -773 | -1.302 | -1.218 | -1.236 | -227 | -0 |
| EBITDA | 185 | 469 | 426 | 284 | 265 | 510 | -44 | -304 | -44 | -44 | 571 | 99 |
| Depreciation & amort. | 120 | 173 | -178 | -210 | -137 | -21 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | 296 | 249 | 74 | 128 | 490 | -44 | -304 | -44 | -44 | 571 | 99 |
| Net financials | -43 | 14 | -2 | 222 | 81 | 41 | 3 | -1 | -8 | -8 | -55 | -103 |
| Profit before tax | 22 | 310 | 247 | 296 | 208 | 531 | -41 | -306 | -52 | -52 | 516 | -4 |
| Tax | 4 | 71 | 53 | 64 | 45 | 117 | -9 | -67 | -12 | -11 | 114 | -1 |
| Net profit | 18 | 238 | 194 | 232 | 163 | 414 | -32 | -238 | -41 | -40 | 402 | -3 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.607 | 1.422 | 1.870 | 1.976 | 1.861 | 1.323 | 375 | 385 | 226 | 208 | 2.801 | 2.697 |
| Equity | 98 | 336 | 280 | 312 | 475 | 889 | 107 | -158 | -199 | -239 | 163 | 160 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.371 | 1.305 |
| Short-term debt | 1.509 | 1.086 | 1.589 | 1.664 | 1.386 | 434 | 268 | 543 | 425 | 448 | 1.252 | 1.208 |
| Total debt | 1.509 | 1.086 | 1.589 | 1.664 | 1.386 | 434 | 268 | 543 | 425 | 448 | 2.623 | 2.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2020 | — | — |
KØ Management | Management | 2020 | — | — |
CS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS SMBK NR. 1502 | Company | 100.0% | 100.0% | 2020 |
Ruta ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Mie Jessen | Management | 0 companies |
| Kasper Ørtoft | Management | 0 companies |
| Claus Søgaard | Management | 0 companies |
| Anette Jul Ørtoft | Board of Directors | 0 companies |
| Jan Jessen | Board of Directors | 0 companies |