| Revenue | DKK 9M | +13% |
| EBITDA | DKK -22,4M | -581% |
| Net profit | DKK 26,1M | -87% |
| Total assets | DKK 2,4B | -1% |
| Equity | DKK 2,4B | +1% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 33.352 | 26.767 | 5.710 | 7.947 | 8.960 |
| Staff expenses | -5.991 | -37.750 | -7.342 | -9.720 | -10.880 |
| EBITDA | 1.718 | -28.025 | -1.957 | -3.292 | -22.432 |
| Depreciation & amort. | -5.842 | -7.407 | -8.290 | -8.221 | -7.142 |
| EBIT | -4.124 | -35.432 | -10.247 | -11.513 | -29.574 |
| Net financials | 229.573 | 889.342 | 86.226 | 259.073 | 61.753 |
| Profit before tax | 225.449 | 853.910 | 75.979 | 247.560 | 32.179 |
| Tax | 124 | -1.075 | 11.688 | 51.489 | 6.094 |
| Net profit | 225.325 | 854.985 | 64.291 | 196.071 | 26.085 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.463.976 | 2.311.685 | 2.375.996 | 2.411.801 | 2.379.738 |
| Equity | 1.413.087 | 2.268.071 | 2.332.362 | 2.328.527 | 2.354.612 |
| Long-term debt | 4.904 | 4.552 | 4.292 | 0 | 0 |
| Short-term debt | 26.702 | 19.450 | 21.039 | 66.317 | 12.494 |
| Total debt | 31.606 | 24.002 | 25.331 | 66.317 | 12.494 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SM Chief Executive Officer | Chief Executive Officer | 2015 |
JM Founder | Founder | 1995 |
PJ Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1995 | |
| Chairman | 2015 | |
| Board of Directors | 2004 | |
| Former (1) | ||
| Board of Directors | 1997 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 25–33.32% | 2025 | |
| Company | 15–19.99% | 5–9.99% | 2023 | |
| Individual | 15–19.99% | 5–9.99% | 2019 | |
| Company | 15–19.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 25–33.32% | 2023 | |
| Individual | 15–19.99% | 5–9.99% | 2019 | |
| Company | 66.67–89.99% | 90–99.99% | 2023 | |
| Individual | 15–19.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Møller Hansen | Chief Executive Officer | 0 companies |
| Jette Møller Hansen | Founder | 0 companies |
| Preben Johansen | Management | 0 companies |
| Mads Møller Hansen | Board of Directors | 0 companies |
| Lasse Nordfjeld | Board of Directors | 0 companies |
| Gert Kristiansen | Chairman | 0 companies |
| Kurt Bering Sørensen | Board of Directors | 0 companies |