| Revenue | DKK 369K | +23% |
| EBITDA | DKK -97K | -346% |
| Net profit | DKK -55K | -357% |
| Total assets | DKK 527K | -30% |
| Equity | DKK 132K | -29% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 917 | 297 | 548 | 389 | 538 | 490 | 383 | 300 | 369 |
| Staff expenses | -625 | -498 | -489 | -379 | -479 | -460 | -355 | -261 | -388 |
| EBITDA | 292 | -201 | 60 | 10 | 59 | 30 | 28 | 40 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 292 | -201 | 60 | 10 | 59 | 30 | 28 | 40 | -97 |
| Net financials | -0 | -2 | -1 | -4 | -2 | -5 | -13 | -11 | 29 |
| Profit before tax | 291 | -204 | 59 | 7 | 57 | 25 | 15 | 28 | -69 |
| Tax | 68 | -42 | 16 | 5 | 15 | 8 | 6 | 7 | -14 |
| Net profit | 223 | -161 | 43 | 2 | 42 | 17 | 9 | 21 | -55 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 458 | 313 | 589 | 669 | 746 | 893 | 732 | 749 | 527 |
| Equity | 273 | 52 | 95 | 97 | 138 | 156 | 165 | 186 | 132 |
| Long-term debt | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 261 | 495 | 572 | 607 | 737 | 562 | 554 | 396 |
| Total debt | 184 | 261 | 495 | 572 | 607 | 737 | 562 | 554 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARDEVI ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Marcussen | Chief Executive Officer | 0 companies |