| Revenue | DKK 34K | -35% |
| EBITDA | DKK -54K | -203% |
| Net profit | DKK 164K | -23% |
| Total assets | DKK 1,6M | +15% |
| Equity | DKK 71K | +177% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 474 | 571 | 845 | 1.101 | 2.326 | 158 | 537 | -203 | -411 | 52 | 34 |
| Staff expenses | -777 | -511 | -699 | -1.277 | -2.168 | -1.782 | -1.246 | -85 | -120 | -0 | -0 |
| EBITDA | -302 | 59 | 147 | -176 | 159 | -1.624 | -709 | -288 | -530 | 52 | -54 |
| Depreciation & amort. | 54 | -54 | -54 | -82 | -123 | -85 | -84 | -82 | -59 | -67 | -66 |
| EBIT | -356 | 6 | 93 | -258 | 36 | -1.709 | -794 | -369 | -589 | -15 | -120 |
| Net financials | -2 | -1 | 53 | 53 | 92 | 773 | 131 | 230 | 1.113 | 224 | 273 |
| Profit before tax | -359 | 4 | 146 | -205 | 127 | -936 | -663 | -140 | 524 | 209 | 154 |
| Tax | -86 | 10 | 23 | -40 | 11 | -372 | -211 | -91 | 62 | -4 | -10 |
| Net profit | -272 | -6 | 123 | -165 | 116 | -565 | -452 | -48 | 462 | 213 | 164 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 542 | 561 | 1.025 | 1.289 | 2.933 | 3.567 | 2.353 | 1.968 | 933 | 1.408 | 1.622 |
| Equity | -221 | -227 | 345 | 181 | 297 | -268 | -719 | -767 | -306 | -93 | 71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 178 | 42 | 43 | 184 | 196 | 156 |
| Short-term debt | 764 | 788 | 671 | 1.108 | 2.629 | 3.657 | 3.031 | 2.693 | 1.054 | 1.305 | 1.391 |
| Total debt | 764 | 788 | 671 | 1.108 | 2.629 | 3.835 | 3.073 | 2.735 | 1.238 | 1.501 | 1.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2017 | — | — |
JR Management | Management | 2014 | — | — |
RS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smet Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2019 | |
Claus Henriksen ApS | Company | 20.0% | 20.0% | 2017 |
Michael Yde ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nørregaard | Management | 0 companies |
| Jan Rohde Andersen | Management | 0 companies |
| Rasmus Smet Jensen | Management | 0 companies |