| Revenue | DKK 453K | -89% |
| EBITDA | DKK -3,8M | -449% |
| Net profit | DKK -3,3M | -516% |
| Total assets | DKK 7,9M | +17% |
| Equity | DKK -2M | -249% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2018 |
|---|---|---|---|
| Revenue | 1.507 | 4.214 | 453 |
| Staff expenses | -872 | -3.128 | -4.244 |
| EBITDA | 635 | 1.086 | -3.791 |
| Depreciation & amort. | -9 | 53 | -147 |
| EBIT | 626 | 1.033 | -3.937 |
| Net financials | -3 | -21 | -236 |
| Profit before tax | 622 | 1.012 | -4.174 |
| Tax | 148 | 227 | -908 |
| Net profit | 475 | 785 | -3.265 |
| Item | 2015 | 2016 | 2018 |
|---|---|---|---|
| Total assets | 2.005 | 6.754 | 7.870 |
| Equity | 525 | 1.310 | -1.956 |
| Long-term debt | 300 | 802 | 408 |
| Short-term debt | 1.181 | 4.629 | 9.360 |
| Total debt | 1.481 | 5.431 | 9.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JH Equity ApS | Company | 5.0% | 5.0% | 2016 |
HOLMRIS DK A/S | Company | 100.0% | 100.0% | 2017 |
| Individual | 33.3% | 33.3% | 2015 | |
HELIOS HOLDING 2014 ApS | Company | 10.0% | 10.0% | 2016 |
HOLMRIS B8 A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Max Bergholz Høgh | Management | 0 companies |
| Bjarne Vognsen | Board of Directors | 0 companies |
| Svend Erik Svendsen | Board of Directors | 0 companies |
| Ole Madsen | Board of Directors | 0 companies |
| Henrik Holmris Hansen | Chairman | 0 companies |
| Niels Henrik Lauritzen | Board of Directors | 0 companies |