| Revenue | DKK -15K | +2% |
| EBITDA | DKK -15K | -2% |
| Net profit | DKK 5,8M | +538% |
| Total assets | DKK 7,2M | +454% |
| Equity | DKK 7,1M | +453% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -118 | -3 | — | -35 | -19 | -14 | -14 | -15 | -15 |
| Staff expenses | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -133 | -3 | -24 | -35 | -19 | -14 | -14 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -133 | -3 | -24 | -35 | -19 | -14 | -14 | -15 | -15 |
| Net financials | 722 | 651 | 1.010 | 1.842 | -91 | 680 | -137 | -1.320 | 5.862 |
| Profit before tax | 590 | 648 | 986 | 1.807 | -110 | 666 | -151 | -1.335 | 5.847 |
| Tax | -9 | 17 | 13 | -4 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 599 | 632 | 973 | 1.811 | -110 | 666 | -151 | -1.335 | 5.847 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.187 | 3.787 | 4.364 | 3.174 | 2.551 | 3.017 | 2.867 | 1.306 | 7.240 |
| Equity | 2.832 | 3.464 | 4.336 | 3.147 | 2.537 | 3.003 | 2.852 | 1.291 | 7.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 355 | 323 | 27 | 27 | 14 | 14 | 15 | 15 | 102 |
| Total debt | 355 | 323 | 27 | 27 | 14 | 14 | 15 | 15 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIDEN PARTNER ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Marius Hansen | Management | 0 companies |
| Bo Sejer Frandsen | Chairman | 0 companies |