| Revenue | DKK 1,1M | -38% |
| EBITDA | DKK 178K | +195% |
| Net profit | DKK 6K | +102% |
| Total assets | DKK 1,4M | -26% |
| Equity | DKK 828K | +1% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 567 | 348 | -59 | 1.193 | 4.596 | 3.381 | 1.840 | 1.147 |
| Staff expenses | -3 | -309 | -372 | -292 | -412 | -3.310 | -2.665 | -2.027 | -969 |
| EBITDA | 130 | 258 | -24 | -351 | 781 | 1.286 | 716 | -187 | 178 |
| Depreciation & amort. | -27 | -40 | -8 | -45 | -46 | -87 | -201 | -189 | -164 |
| EBIT | 103 | 218 | -32 | -396 | 735 | 1.200 | 515 | -376 | 14 |
| Net financials | -50 | -75 | -42 | -13 | -2 | -5 | -20 | -22 | -16 |
| Profit before tax | 53 | 143 | -75 | -409 | 732 | 1.195 | 495 | -398 | -2 |
| Tax | 12 | 31 | -16 | 12 | 59 | 263 | 112 | -88 | -7 |
| Net profit | 41 | 112 | -59 | -421 | 673 | 932 | 382 | -310 | 6 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.031 | 2.487 | 2.579 | 240 | 1.194 | 2.905 | 2.254 | 1.912 | 1.410 |
| Equity | 91 | 203 | 144 | 46 | 719 | 1.251 | 1.133 | 822 | 828 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.935 | 2.280 | 2.435 | 194 | 468 | 1.641 | 1.068 | 1.043 | 535 |
| Total debt | 1.935 | 2.280 | 2.435 | 194 | 468 | 1.641 | 1.068 | 1.043 | 535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moesgaard Holding , Hovborg ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Moesgaard | Management | 0 companies |