| Revenue | DKK 49K | — |
| EBITDA | DKK -137K | — |
| Net profit | DKK -1,7M | — |
| Total assets | DKK 4,4M | -64% |
| Equity | DKK 2,1M | +100% |
| Employees | 3 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.065 | 955 | 2.264 | 6.969 | 2.611 | 1.517 | -683 | -1.707 | 1.414 | 316 | 58 | -1.868 | 852 | 0 | 49 |
| Staff expenses | -0 | -0 | -576 | -1.235 | -1.240 | -793 | -435 | -375 | -1.044 | -863 | -520 | -460 | -601 | -0 | -185 |
| EBITDA | 1.065 | 955 | 1.688 | 5.733 | 1.370 | 724 | -1.118 | -2.082 | 370 | -562 | -461 | -2.328 | 251 | 0 | -137 |
| Depreciation & amort. | 4 | 156 | -0 | -0 | 45 | -78 | -71 | -50 | -50 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.061 | 800 | 1.688 | 5.733 | 1.325 | 646 | -1.189 | -2.131 | 321 | -566 | -461 | -2.328 | 251 | 0 | -137 |
| Net financials | 505 | -9.260 | -2.441 | 2.078 | 23 | 82 | 42 | 2.014 | 3.961 | 737 | -1.888 | -3.588 | -161 | 0 | -1.518 |
| Profit before tax | 1.567 | -8.460 | -752 | 7.811 | 1.348 | 728 | -1.146 | -118 | 4.419 | 171 | -2.350 | -5.916 | 146 | 0 | -1.655 |
| Tax | 509 | 1.072 | 0 | -0 | 24 | 239 | -532 | 420 | 117 | -487 | -88 | 438 | 76 | -0 | -0 |
| Net profit | 1.057 | -9.532 | -752 | 7.811 | 1.324 | 489 | -614 | -538 | 4.302 | 658 | -2.262 | -6.354 | 70 | 0 | -1.655 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.707 | 5.336 | 1.397 | 12.168 | 13.775 | 15.374 | 14.514 | 11.160 | 17.100 | 20.287 | 17.781 | 9.759 | 11.997 | 11.997 | 4.360 |
| Equity | 5.440 | -3.092 | -3.844 | 3.967 | 5.291 | 5.780 | 5.166 | 4.628 | 8.930 | 9.588 | 7.327 | 973 | 1.043 | 1.043 | 2.089 |
| Long-term debt | 7.125 | 4.877 | 12 | 0 | 17 | 44 | 56 | 89 | 15 | 15 | 36 | 18 | 18 | 18 | 18 |
| Short-term debt | 7.142 | 3.551 | 5.229 | 8.201 | 8.457 | 9.538 | 9.289 | 6.429 | 8.154 | 10.683 | 10.418 | 8.768 | 10.914 | 10.914 | 2.231 |
| Total debt | 14.267 | 8.428 | 5.241 | 8.201 | 8.474 | 9.581 | 9.345 | 6.518 | 8.169 | 10.698 | 10.454 | 8.787 | 10.933 | 10.933 | 2.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1999 | — | — |
CS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Maria Sebbelin | Founder | 0 companies |
| Czeslaw Szajda | Management | 0 companies |