| Revenue | DKK -158K | +17554% |
| EBITDA | DKK -242K | +67% |
| Net profit | DKK -14K | +98% |
| Total assets | DKK 1,9M | -26% |
| Equity | DKK 1,8M | -20% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 190 | 3.703 | 898 | -1 | -158 |
| Staff expenses | -403 | -570 | -816 | -726 | -84 |
| EBITDA | -213 | 3.133 | 82 | -727 | -242 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -213 | 3.133 | 82 | -727 | -242 |
| Net financials | -6 | 10 | 85 | -197 | 228 |
| Profit before tax | -219 | 3.143 | 167 | -924 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -219 | 3.143 | 167 | -924 | -14 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 278 | 3.564 | 3.693 | 2.564 | 1.901 |
| Equity | -19 | 3.125 | 3.291 | 2.267 | 1.811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 297 | 439 | 401 | 297 | 90 |
| Total debt | 297 | 439 | 401 | 297 | 90 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (9) | ||
| Chairman | 2019 – 2022 | |
| Board of Directors | 2004 – 2009 | |
| Chairman | 2004 – 2007 | |
| Board of Directors | 2009 – 2009 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2009 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2009 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Damgaard Truelsen | Management | 0 companies |
| Esben Dissing-Immerkær | Chairman | 0 companies |
| Hasse Kjærsgaard Larsen | Board of Directors | 0 companies |
| Henning Vang Jensen | Chairman | 0 companies |
| Søren Halsted | Board of Directors | 0 companies |
| Hugo Andersen | Chairman | 0 companies |
| Marc Hjorth Brüel | Board of Directors | 0 companies |
| Marie-Louise Holmgreen Truelsen | Board of Directors | 0 companies |
| Frank Lyhne Hansen | Board of Directors | 0 companies |
| Jann Mosgaard Christensen | Board of Directors | 0 companies |
| Torben Mauritzen | Chairman | 0 companies |
| Christian Stig Møller | Chairman | 0 companies |