| Revenue | DKK 14,7M | +2% |
| EBITDA | DKK 2,1M | +17% |
| Net profit | DKK 991K | +6% |
| Total assets | DKK 28,4M | +91% |
| Equity | DKK 4,7M | +27% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.918 | 6.687 | 8.335 | 10.033 | 12.339 | 14.390 | 14.653 |
| Staff expenses | -5.854 | -6.246 | -7.510 | -8.689 | -10.664 | -12.553 | -12.503 |
| EBITDA | 64 | 441 | 825 | 1.344 | 1.674 | 1.837 | 2.150 |
| Depreciation & amort. | -5 | -28 | -51 | -126 | -170 | -413 | -522 |
| EBIT | 60 | 413 | 774 | 1.218 | 1.505 | 1.424 | 1.628 |
| Net financials | -36 | -45 | -77 | -185 | -161 | -172 | -292 |
| Profit before tax | 23 | 368 | 698 | 1.032 | 1.344 | 1.252 | 1.336 |
| Tax | 9 | 97 | 176 | 267 | 339 | 320 | 345 |
| Net profit | 14 | 270 | 521 | 765 | 1.005 | 932 | 991 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.737 | 3.564 | 8.252 | 10.208 | 14.744 | 14.877 | 28.415 |
| Equity | 178 | 449 | 970 | 1.735 | 2.740 | 3.672 | 4.663 |
| Long-term debt | 164 | 111 | 2.650 | 4.002 | 3.888 | 3.754 | 11.388 |
| Short-term debt | 1.385 | 2.464 | 4.579 | 4.366 | 8.116 | 7.237 | 12.163 |
| Total debt | 1.549 | 2.575 | 7.229 | 8.368 | 12.004 | 10.991 | 23.551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2018 | |
SLA Invest Greenland IVS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Stephen Mark Adams | Founder | 0 companies |