| Revenue | DKK 2,2M | +49% |
| EBITDA | DKK 182K | +128% |
| Net profit | DKK 123K | +124% |
| Total assets | DKK 1,4M | -8% |
| Equity | DKK 591K | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -98 | 171 | 55 | 28 | -121 | 256 | 13 | 70 | 503 | 972 | 1.763 | 1.937 | 1.508 | 2.250 |
| Staff expenses | -117 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -432 | -781 | -906 | -1.882 | -2.148 | -2.068 |
| EBITDA | -215 | 171 | 55 | 28 | -121 | 256 | 13 | 70 | 71 | 192 | 857 | 56 | -640 | 182 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -215 | 171 | 55 | 28 | -121 | 256 | 13 | 70 | 71 | 192 | 857 | 56 | -640 | 182 |
| Net financials | 7 | -38 | -39 | -2 | -22 | 190 | 133 | 51 | -1 | -8 | 6 | -11 | -27 | -39 |
| Profit before tax | -107 | 133 | 16 | 26 | -143 | 446 | 146 | 121 | 70 | 184 | 863 | 44 | -667 | 143 |
| Tax | 51 | 36 | 5 | 9 | 4 | 23 | 3 | 15 | 17 | 41 | 190 | 12 | -146 | 20 |
| Net profit | -157 | 98 | 12 | 17 | -148 | 424 | 143 | 106 | 53 | 143 | 673 | 32 | -521 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 204 | 287 | 186 | 156 | 172 | 243 | 230 | 419 | 900 | 1.679 | 2.194 | 2.450 | 1.483 | 1.361 |
| Equity | -525 | -427 | -415 | -398 | -572 | -148 | -5 | 101 | 154 | 297 | 969 | 1.002 | 468 | 591 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 729 | 714 | 579 | 545 | 744 | 391 | 234 | 318 | 746 | 1.383 | 1.225 | 1.448 | 1.015 | 769 |
| Total debt | 729 | 714 | 579 | 545 | 744 | 391 | 234 | 318 | 746 | 1.383 | 1.225 | 1.448 | 1.015 | 769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2010 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Munch | Founder | 0 companies |
| Sune Vestergaard | Chief Executive Officer | 0 companies |
| Kristian Storm-Jørgensen | Chairman | 0 companies |
| Claus Harup | Board of Directors | 0 companies |