| Revenue | DKK -8K | +9% |
| EBITDA | DKK -8K | -9% |
| Net profit | DKK 511K | -67% |
| Total assets | DKK 5M | +12% |
| Equity | DKK 5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| Net financials | -1.089 | -233 | -55 | -58 | -35 | 234 | 344 | 2 | -70 | 202 | -120 | -78 | 1.570 | 558 |
| Profit before tax | -1.095 | -240 | -62 | -65 | -42 | 227 | 337 | -5 | -77 | 195 | -127 | -85 | 1.563 | 551 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 25 | 39 |
| Net profit | -1.095 | -240 | -62 | -65 | -42 | 227 | 337 | -5 | -77 | 195 | -127 | -85 | 1.538 | 511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 173 | 0 | 0 | 0 | 26 | 324 | 735 | 484 | 249 | 502 | 437 | 417 | 4.516 | 5.042 |
| Equity | -1.121 | -1.361 | -1.424 | -1.489 | -1.530 | -1.304 | -966 | -971 | -1.048 | -853 | -979 | -1.064 | 4.474 | 4.985 |
| Long-term debt | 1.260 | 1.260 | 1.260 | 1.260 | 1.260 | 910 | 910 | 910 | 808 | 651 | 626 | 626 | 0 | 0 |
| Short-term debt | 34 | 101 | 164 | 229 | 296 | 718 | 791 | 546 | 488 | 703 | 790 | 855 | 42 | 57 |
| Total debt | 1.294 | 1.361 | 1.424 | 1.489 | 1.556 | 1.628 | 1.701 | 1.456 | 1.296 | 1.354 | 1.417 | 1.481 | 42 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2006 | — | — |
BT Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Founder | 0 companies |
| Bo Tonny Tverskov | Unofficial title | 0 companies |