| Revenue | DKK 3,8M | +6% |
| EBITDA | DKK 558K | +14% |
| Net profit | DKK 128K | -52% |
| Total assets | DKK 4,9M | +2% |
| Equity | DKK 1,4M | +10% |
| Employees | 18 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.132 | 3.703 | 4.647 | 3.613 | 3.827 |
| Staff expenses | -3.037 | -3.421 | -3.521 | -3.124 | -3.269 |
| EBITDA | 95 | 281 | 1.127 | 489 | 558 |
| Depreciation & amort. | -67 | -55 | -79 | -70 | -65 |
| EBIT | 29 | 226 | 1.048 | 419 | 493 |
| Net financials | -70 | -218 | -139 | -142 | -269 |
| Profit before tax | -41 | 8 | 909 | 277 | 224 |
| Tax | -0 | -0 | -0 | 9 | 96 |
| Net profit | -41 | 8 | 909 | 269 | 128 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.930 | 5.065 | 4.539 | 4.827 | 4.917 |
| Equity | 120 | 128 | 1.037 | 1.305 | 1.434 |
| Long-term debt | 1.926 | 1.774 | 1.654 | 1.392 | 1.482 |
| Short-term debt | 2.884 | 3.163 | 1.848 | 2.130 | 2.002 |
| Total debt | 4.810 | 4.937 | 3.503 | 3.522 | 3.484 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
CM Management | Management | 2018 |
MS Founder | Founder | 1986 |
MM Management | Management | 2018 |
GA | Founder | 1986 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Maria Søemod | Management | 0 companies |
| Martin Søemod | Founder | 0 companies |
| Mike Martin Søemod | Management | 0 companies |
| Gemma Anne Margrethe Jensine Søemod | Founder | 0 companies |