| Revenue | DKK 18,7M | +28% |
| EBITDA | DKK 5,3M | +137% |
| Net profit | DKK 2M | +931% |
| Total assets | DKK 28,3M | +29% |
| Equity | DKK 3,1M | +183% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.828 | 8.083 | 11.986 | 14.635 | 18.746 |
| Staff expenses | -7.313 | -6.295 | -9.960 | -12.308 | -13.284 |
| EBITDA | -1.484 | 1.787 | 2.026 | 2.256 | 5.335 |
| Depreciation & amort. | -506 | -441 | -577 | -986 | -1.206 |
| EBIT | -1.990 | 1.346 | 1.449 | 1.270 | 4.130 |
| Net financials | -342 | -271 | -459 | -995 | -1.424 |
| Profit before tax | -2.331 | 1.075 | 990 | 276 | 2.706 |
| Tax | -491 | 265 | 259 | 81 | 698 |
| Net profit | -1.840 | 810 | 731 | 195 | 2.008 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.343 | 18.015 | 21.817 | 21.897 | 28.300 |
| Equity | -637 | 174 | 905 | 1.099 | 3.107 |
| Long-term debt | 1.526 | 941 | 547 | 309 | 471 |
| Short-term debt | 7.454 | 16.901 | 20.302 | 20.265 | 24.454 |
| Total debt | 8.979 | 17.842 | 20.849 | 20.574 | 24.925 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2011 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Mangaard Jacobsen | Management | 0 companies |