| Revenue | DKK 79K | -260% |
| EBITDA | DKK 79K | +260% |
| Net profit | DKK 3,6M | +87% |
| Total assets | DKK 47,9M | +19% |
| Equity | DKK 35,6M | +11% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 145 | 110 | 101 | 67 | 25 | 118 | 31 | -49 | 79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 145 | 110 | 101 | 67 | 25 | 118 | 31 | -49 | 79 |
| Depreciation & amort. | -12 | -12 | -12 | -28 | -28 | -28 | -16 | -18 | -18 |
| EBIT | 133 | 98 | 89 | 38 | -4 | 89 | 14 | -67 | 61 |
| Net financials | 1.239 | -92 | -510 | 1.927 | 2.289 | 19.424 | 1.714 | 1.942 | 3.490 |
| Profit before tax | 1.372 | 6 | -421 | 1.965 | 2.286 | 19.513 | 1.728 | 1.845 | 3.551 |
| Tax | 24 | 18 | 32 | 27 | 20 | 18 | 17 | -65 | -27 |
| Net profit | 1.347 | -12 | -453 | 1.938 | 2.266 | 19.496 | 1.710 | 1.910 | 3.578 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.157 | 12.045 | 11.538 | 10.415 | 12.929 | 32.164 | 39.875 | 40.123 | 47.861 |
| Equity | 8.183 | 8.221 | 7.767 | 6.671 | 8.937 | 28.433 | 30.143 | 32.053 | 35.631 |
| Long-term debt | 3.109 | 3.025 | 2.929 | 2.834 | 2.711 | 2.575 | 2.355 | 2.276 | 2.177 |
| Short-term debt | 865 | 800 | 842 | 911 | 1.281 | 1.157 | 7.377 | 5.795 | 10.054 |
| Total debt | 3.975 | 3.825 | 3.771 | 3.744 | 3.993 | 3.732 | 9.732 | 8.070 | 12.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Marcher | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |