| Revenue | DKK 9,5M | +2% |
| EBITDA | DKK 5,2M | +37% |
| Net profit | DKK 3,4M | +51% |
| Total assets | DKK 32,5M | +25% |
| Equity | DKK 11,3M | +14% |
| Employees | 53 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.541 | 7.257 | 4.217 | 9.339 | 9.501 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.676 | 3.347 | -65 | 3.802 | 5.225 |
| Depreciation & amort. | -892 | -1.064 | -1.008 | -687 | -569 |
| EBIT | 785 | 2.283 | -1.072 | 3.116 | 4.656 |
| Net financials | -158 | -97 | -159 | -194 | -232 |
| Profit before tax | 627 | 2.186 | -1.232 | 2.921 | 4.424 |
| Tax | 139 | 477 | -262 | 645 | 991 |
| Net profit | 489 | 1.709 | -969 | 2.276 | 3.433 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.326 | 20.327 | 21.258 | 26.072 | 32.547 |
| Equity | 9.072 | 10.280 | 7.611 | 9.887 | 11.320 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.640 | 8.038 | 12.739 | 14.497 | 18.278 |
| Total debt | 10.640 | 8.038 | 12.739 | 14.497 | 18.278 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2020 | |
| Chairman | 2025 | |
| Board of Directors | 2020 | |
| Former (4) | ||
| Chairman | 2007 – 2013 | |
| Board of Directors | 2007 – 2013 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Mogensen | Management | 0 companies |
| Michael Lynge Hansen | Board of Directors | 0 companies |
| Niels Lousdal | Board of Directors | 0 companies |
| Erik Frederik Mogensen | Chairman | 0 companies |
| Birgitte Dorthea Rahr Mogensen | Board of Directors | 0 companies |
| Kim Bak Kristensen | Board of Directors | 0 companies |
| Morten Dalsgaard Nielsen | Chairman | 0 companies |
| Søren Brinks Larsen | Board of Directors | 0 companies |
| Lars Saaugaard Olesen | Board of Directors | 0 companies |