| Revenue | DKK -100K | +67% |
| EBITDA | DKK -744K | -1143% |
| Net profit | DKK 164K | +267% |
| Total assets | DKK 15,8M | +0% |
| Equity | DKK 3,7M | +5% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | 272 | 529 | 772 | 1.015 | 832 | 412 | -60 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -502 | -0 | -0 |
| EBITDA | -1.407 | -1.091 | 372 | -1.431 | 1.632 | 2.202 | -89 | -60 | -744 |
| Depreciation & amort. | -0 | -0 | -20 | -20 | -20 | -20 | -20 | -0 | -0 |
| EBIT | -1.407 | -1.091 | 352 | -1.451 | 1.612 | 2.182 | -109 | -60 | -744 |
| Net financials | 176 | 336 | 445 | 2.261 | 648 | 754 | 2.236 | 702 | 910 |
| Profit before tax | -1.407 | -1.051 | 435 | 407 | 1.802 | 2.423 | 1.718 | 53 | 166 |
| Tax | 28 | 66 | 135 | 190 | 266 | 239 | 5 | 8 | 1 |
| Net profit | -1.435 | -1.117 | 301 | 216 | 1.536 | 2.183 | 1.713 | 45 | 164 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.740 | 12.012 | 12.579 | 13.612 | 16.812 | 18.408 | 12.948 | 15.750 | 15.807 |
| Equity | -1.385 | -2.502 | -2.202 | -1.985 | -449 | 1.734 | 3.448 | 3.492 | 3.657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.227 | 12.116 |
| Short-term debt | 13.125 | 14.514 | 14.781 | 15.597 | 17.261 | 16.674 | 9.501 | 30 | 34 |
| Total debt | 13.125 | 14.514 | 14.781 | 15.597 | 17.261 | 16.674 | 9.501 | 12.257 | 12.150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Mathisen | Chief Executive Officer | 0 companies |