| Revenue | DKK 169K | -20% |
| EBITDA | DKK -274 | +59% |
| Net profit | DKK -277 | +53% |
| Total assets | DKK 64K | -11% |
| Equity | DKK -8K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 915 | 578 | 475 | 244 | -24 | -25 | -10 | -30 | 74 | 260 | 311 | 312 | 211 | 169 |
| Staff expenses | -690 | -560 | -535 | -208 | -0 | -0 | -0 | -0 | -44 | -286 | -314 | -334 | -212 | -170 |
| EBITDA | 224 | 18 | -60 | 36 | -24 | -26 | -10 | -30 | 31 | -26 | -3 | -21 | -1 | -0 |
| Depreciation & amort. | 13 | -88 | -75 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 211 | -70 | -135 | 28 | -24 | -26 | -10 | -30 | 31 | -26 | -3 | -21 | -1 | -0 |
| Net financials | 0 | 4 | 4 | 3 | 0 | -0 | -0 | -1 | -0 | -0 | -0 | 0 | 0 | -0 |
| Profit before tax | 212 | -66 | -131 | 31 | -24 | -26 | -11 | -31 | 31 | -27 | -3 | -21 | -0 | -0 |
| Tax | 56 | -15 | -20 | 9 | 27 | -18 | -2 | 6 | 15 | -13 | -1 | -5 | 0 | -0 |
| Net profit | 156 | -51 | -110 | 22 | -51 | -7 | -8 | -38 | 16 | -14 | -2 | -17 | -1 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 398 | 294 | 319 | 190 | 50 | 54 | 116 | 34 | 65 | 94 | 129 | 97 | 72 | 64 |
| Equity | 236 | 190 | 79 | 101 | 50 | 43 | 47 | 9 | 25 | 12 | 10 | -7 | -8 | -8 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 161 | 0 | 0 | 88 | 0 | 11 | 69 | 24 | 40 | 82 | 120 | 104 | 79 | 72 |
| Total debt | 161 | 105 | 240 | 88 | 0 | 11 | 69 | 24 | 40 | 82 | 120 | 104 | 79 | 72 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2017 | |
4BCONSULT ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 100.0% | 100.0% | 2019 | |
Mistraco Invest ApS | Company | 20.0% | 20.0% | 2018 |
POJ HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Sandie Maria Kostelac Frank | Management | 0 companies |