| Revenue | DKK -20K | -60% |
| EBITDA | DKK -20K | +60% |
| Net profit | DKK 940K | -1% |
| Total assets | DKK 11,6M | +15% |
| Equity | DKK 6M | +16% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -171 | 2.123 | 32 | -468 | 2.538 | 24 | -50 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | 2.123 | 32 | -468 | 2.538 | 24 | -50 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | 2.123 | 32 | -468 | 2.538 | 24 | -50 | -20 |
| Net financials | -410 | 1.677 | -420 | -727 | 2.494 | 1.489 | 982 | 947 |
| Profit before tax | -424 | 1.666 | -430 | -735 | 2.395 | 1.513 | 932 | 927 |
| Tax | -59 | -100 | -106 | 84 | -192 | -9 | -17 | -13 |
| Net profit | -365 | 1.767 | -324 | -819 | 2.587 | 1.523 | 949 | 940 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.494 | 9.489 | 7.494 | 6.464 | 6.138 | 8.741 | 10.043 | 11.577 |
| Equity | -315 | 1.451 | 1.019 | 90 | 2.677 | 4.199 | 5.148 | 5.966 |
| Long-term debt | 1.463 | 1.065 | 817 | 557 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.347 | 6.973 | 5.658 | 5.817 | 3.462 | 4.542 | 4.895 | 5.610 |
| Total debt | 5.809 | 8.038 | 6.475 | 6.374 | 3.462 | 4.542 | 4.895 | 5.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Management | 0 companies |