| Revenue | DKK 1,9M | -21% |
| EBITDA | DKK -359K | -1753% |
| Net profit | DKK -631K | -241% |
| Total assets | DKK 2,9M | -15% |
| Equity | DKK 330K | -66% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 946 | 1.128 | -30 | 50 | -25 | 1.350 | 2.186 | 1.921 | 2.403 | 1.894 |
| Staff expenses | -610 | -1.200 | -8 | -0 | -0 | -796 | -1.681 | -1.796 | -2.422 | -2.253 |
| EBITDA | 336 | -72 | -38 | 50 | -25 | 554 | 505 | 81 | -19 | -359 |
| Depreciation & amort. | -1 | -41 | -16 | -11 | -11 | -33 | -54 | -135 | -135 | -137 |
| EBIT | 335 | -113 | -54 | 39 | -36 | 522 | 451 | -53 | -154 | -496 |
| Net financials | -10 | -41 | 176 | 329 | -48 | -109 | -23 | -33 | -81 | -77 |
| Profit before tax | 325 | -154 | 122 | 360 | -90 | 410 | 428 | -87 | -235 | -573 |
| Tax | 76 | -29 | 14 | -0 | -0 | 77 | 95 | -14 | -50 | 57 |
| Net profit | 249 | -124 | 108 | 360 | -90 | 333 | 332 | -72 | -185 | -631 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 908 | 1.171 | 700 | 1.001 | 1.739 | 2.279 | 2.285 | 2.721 | 3.398 | 2.871 |
| Equity | 299 | 174 | 282 | 642 | 552 | 885 | 1.217 | 1.145 | 960 | 330 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 593 | 997 | 418 | 359 | 1.187 | 1.386 | 1.060 | 1.576 | 2.438 | 2.542 |
| Total debt | 593 | 997 | 418 | 359 | 1.187 | 1.386 | 1.060 | 1.576 | 2.438 | 2.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMRI HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
TMRI HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sonny Märcher Ravn Ibsen | Management | 0 companies |