| Revenue | DKK -17K | -113% |
| EBITDA | DKK -444K | +2% |
| Net profit | DKK -447K | +29% |
| Total assets | DKK 895K | -32% |
| Equity | DKK -6,3M | -7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.508 | — | 3.582 | 2.759 | 1.154 | -2.541 | 133 | -17 |
| Staff expenses | -2.673 | -0 | -2.920 | -3.576 | -2.491 | -817 | -587 | -360 |
| EBITDA | 819 | 0 | 661 | -817 | -1.337 | -3.359 | -454 | -444 |
| Depreciation & amort. | -65 | -0 | -267 | -300 | -300 | -287 | -169 | -0 |
| EBIT | 755 | 0 | 394 | -1.117 | -1.637 | -3.646 | -623 | -444 |
| Net financials | -7 | 0 | -171 | -164 | 71 | -19 | -8 | -3 |
| Profit before tax | 748 | 0 | 223 | -1.281 | -1.566 | -3.665 | -631 | -447 |
| Tax | 181 | -0 | 50 | -282 | 64 | -0 | -0 | -0 |
| Net profit | 566 | 0 | 173 | -999 | -1.630 | -3.665 | -631 | -447 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.057 | 0 | 8.017 | 7.284 | 4.675 | 1.673 | 1.308 | 895 |
| Equity | 617 | 0 | 1.018 | 19 | -1.616 | -5.281 | -5.912 | -6.323 |
| Long-term debt | 129 | 0 | 535 | 816 | 756 | 756 | 4.074 | 5.307 |
| Short-term debt | 7.161 | 0 | 6.247 | 6.449 | 5.535 | 4.460 | 1.408 | 173 |
| Total debt | 7.290 | 0 | 6.782 | 7.266 | 6.291 | 5.217 | 5.483 | 5.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SM HOLDING A/S | Company | 50.0% | 50.0% | 2014 |
ACSAP IVS | Company | 33.3% | 33.3% | 2014 |
MAULITZ ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Maulitz | Management | 0 companies |
| Klaus Irner | Chairman | 0 companies |
| Kjeld Wiinblad | Chairman | 0 companies |
| Anders Pedersen | Chairman | 0 companies |
| Søren Klavstrup Mathiasen | Chairman | 0 companies |