| Revenue | DKK 3,9M | -31% |
| EBITDA | DKK 3M | -34% |
| Net profit | DKK 1,2M | -49% |
| Total assets | DKK 7,3M | -30% |
| Equity | DKK 3,3M | -27% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.283 | 1.530 | 4.875 | 5.661 | 3.890 |
| Staff expenses | -1.108 | -718 | -1.166 | -1.186 | -925 |
| EBITDA | 4.175 | 812 | 3.310 | 4.474 | 2.965 |
| Depreciation & amort. | -1.474 | -1.365 | -1.168 | -1.170 | -1.258 |
| EBIT | 2.701 | -553 | 2.142 | 3.305 | 1.708 |
| Net financials | -20 | -266 | -242 | -173 | -117 |
| Profit before tax | 2.681 | -819 | 1.899 | 3.131 | 1.590 |
| Tax | 574 | -162 | 418 | 701 | 351 |
| Net profit | 2.107 | -657 | 1.482 | 2.431 | 1.239 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.317 | 9.690 | 9.255 | 10.422 | 7.268 |
| Equity | 3.905 | 2.248 | 3.729 | 4.505 | 3.275 |
| Long-term debt | 3.744 | 2.872 | 1.659 | 1.828 | 1.280 |
| Short-term debt | 2.482 | 4.546 | 3.726 | 3.987 | 2.644 |
| Total debt | 6.226 | 7.418 | 5.385 | 5.815 | 3.924 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SM Management | Management | 2008 |
LA Founder | Founder | 2004 |
TF Founder | Founder | 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2004 | |
| Former (3) | ||
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2008 – 2013 | |
| Board of Directors | 2004 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Management | 0 companies |
| Leif Amby | Founder | 0 companies |
| Troels Frøkjær | Founder | 0 companies |
| Jacob Morten Schousgaard | Chairman | 0 companies |
| Kjeld Pedersen | Board of Directors | 0 companies |
| Ole Petersen | Board of Directors | 0 companies |
| Hans Peter Andersen | Board of Directors | 0 companies |
| Poul Pedersen | Board of Directors | 0 companies |