| Revenue | DKK 2,7M | +220% |
| EBITDA | DKK 2,5M | +210% |
| Net profit | DKK 1,2M | +233% |
| Total assets | DKK 42,9M | +8% |
| Equity | DKK 22,6M | +6% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | — | 129 | 932 | -2 | 67 | 367 | 1.461 | 1.539 | 832 | 2.665 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -71 | -0 | -0 | -0 | -0 | -103 |
| EBITDA | -42 | 29 | 129 | 932 | -2 | -3 | 367 | 1.461 | 1.539 | 815 | 2.527 |
| Depreciation & amort. | -35 | -78 | -82 | -29 | -57 | -374 | -500 | -433 | -350 | -413 | -721 |
| EBIT | -78 | -49 | 47 | 903 | -59 | -377 | -134 | 1.028 | 1.189 | 402 | 1.805 |
| Net financials | -74 | -68 | -104 | -68 | -49 | -178 | -33 | -35 | 281 | -15 | -345 |
| Profit before tax | -152 | -117 | -57 | 835 | -109 | -555 | -166 | 993 | 1.470 | 387 | 1.460 |
| Tax | -25 | -9 | 12 | 159 | -18 | -77 | 23 | 194 | 196 | 28 | 262 |
| Net profit | -127 | -108 | -70 | 677 | -91 | -478 | -190 | 799 | 1.274 | 360 | 1.199 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.388 | 4.491 | 4.367 | 2.153 | 7.484 | 24.041 | 24.139 | 25.620 | 33.698 | 39.686 | 42.938 |
| Equity | -77 | 316 | 246 | 923 | 7.233 | 19.136 | 18.946 | 19.745 | 21.019 | 21.379 | 22.577 |
| Long-term debt | 1.806 | 1.740 | 2.682 | 967 | 0 | 242 | 264 | 228 | 172 | 17.499 | 17.914 |
| Short-term debt | 2.658 | 2.435 | 1.438 | 263 | 251 | 4.573 | 4.778 | 5.397 | 12.221 | 446 | 1.887 |
| Total debt | 4.464 | 4.175 | 4.121 | 1.230 | 251 | 4.815 | 5.043 | 5.625 | 12.393 | 17.945 | 19.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUUL HOLDING ApS | Company | 90.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Juul Jørgensen | Management | 0 companies |