| Revenue | DKK 103K | -68% |
| EBITDA | DKK 103K | -68% |
| Net profit | DKK 78K | -69% |
| Total assets | DKK 1M | +0% |
| Equity | DKK 850K | +10% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.369 | 10.170 | 6.283 | 4.544 | -112 | -6 | -4 | -4 | -4 | 323 | 103 |
| Staff expenses | -5.001 | -7.753 | -8.067 | -3.423 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 367 | 2.418 | -1.784 | 1.122 | -112 | -6 | -4 | -4 | -4 | 323 | 103 |
| Depreciation & amort. | -104 | -134 | -123 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 263 | 2.283 | -1.907 | 1.069 | -112 | -6 | -4 | -4 | -4 | 323 | 103 |
| Net financials | -199 | -210 | -1.291 | -1.558 | 0 | -0 | -1 | -1 | -1 | 3 | -3 |
| Profit before tax | 64 | 2.074 | -3.197 | -490 | -112 | -7 | -5 | -5 | -5 | 327 | 100 |
| Tax | 4 | 468 | -694 | -95 | -25 | -1 | -1 | -1 | -1 | 72 | 22 |
| Net profit | 60 | 1.606 | -2.503 | -394 | -87 | -5 | -4 | -4 | -4 | 255 | 78 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.462 | 19.870 | 22.975 | 10.570 | 548 | 551 | 838 | 834 | 1.820 | 1.049 | 1.044 |
| Equity | -37 | 1.568 | -935 | -1.330 | 533 | 528 | 524 | 521 | 517 | 771 | 850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.500 | 18.028 | 23.910 | 11.900 | 15 | 23 | 313 | 313 | 1.303 | 277 | 194 |
| Total debt | 10.500 | 18.028 | 23.910 | 11.900 | 15 | 23 | 313 | 313 | 1.303 | 277 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2013 | — | — |
VB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMI Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Dam Jensen | Management | 0 companies |
| Verner Bach Pedersen | Management | 0 companies |
| Anette Jensen | Chairman | 0 companies |
| Morten Kongrød | Chairman | 0 companies |
| Poul Thorup | Board of Directors | 0 companies |
| Jakob Alkier | Board of Directors | 0 companies |