| Revenue | DKK 390K | +107% |
| EBITDA | DKK 365K | +134% |
| Net profit | DKK 275K | +1454% |
| Total assets | DKK 3,4M | +5% |
| Equity | DKK -34K | +89% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 633 | 209 | 405 | -122 | -149 | -32 | 189 | 390 |
| Staff expenses | -228 | -82 | -54 | -54 | -49 | -51 | -46 | -33 | -26 |
| EBITDA | -180 | -18 | 155 | 352 | -172 | -199 | -78 | 156 | 365 |
| Depreciation & amort. | -248 | -233 | -233 | -189 | -104 | -76 | -76 | -76 | -0 |
| EBIT | -428 | -251 | -78 | 162 | -275 | -275 | -154 | 80 | 365 |
| Net financials | 112 | -199 | -247 | -336 | -147 | -86 | -100 | -100 | -90 |
| Profit before tax | -316 | -450 | -325 | -173 | -422 | -362 | -254 | -20 | 275 |
| Tax | -178 | -298 | -72 | -12 | -132 | -84 | -40 | -0 | -0 |
| Net profit | -137 | -152 | -254 | -161 | -291 | -278 | -214 | -20 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.195 | 13.899 | 8.768 | 4.561 | 3.446 | 3.381 | 3.294 | 3.217 | 3.391 |
| Equity | 4.834 | 4.681 | 655 | 494 | 203 | -75 | -289 | -310 | -34 |
| Long-term debt | 6.154 | 5.722 | 5.707 | 1.866 | 1.716 | 1.645 | 2.812 | 2.798 | 1.421 |
| Short-term debt | 1.498 | 2.084 | 2.139 | 1.946 | 1.403 | 1.772 | 772 | 728 | 2.005 |
| Total debt | 7.652 | 7.806 | 7.846 | 3.811 | 3.119 | 3.416 | 3.584 | 3.526 | 3.426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Unofficial title | Unofficial title | 2021 | — | — |
AM Management | Management | 1982 | — | — |
JJ Management | Management | 1982 | — | — |
MV Audit | Audit | 1982 | — | — |
JJ Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Merrild Bie | Unofficial title | 0 companies |
| Andreas Manuel Nielsen | Management | 0 companies |
| Jørgen Jensen | Management | 0 companies |
| Magnus Vogt-Nielsen | Audit | 0 companies |
| John Johansen | Audit | 0 companies |