| Revenue | DKK 6M | -74% |
| EBITDA | DKK -5,2M | -165% |
| Net profit | DKK -2,4M | -163% |
| Total assets | DKK 98,5M | +62% |
| Equity | DKK 97,6M | +66% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.239 | 2.356 | 12.978 | 23.209 | 6.045 |
| Staff expenses | -2.324 | -2.984 | -5.295 | -15.246 | -11.218 |
| EBITDA | 1.915 | -628 | 7.683 | 7.963 | -5.172 |
| Depreciation & amort. | -2.178 | -11.460 | -86 | -2.912 | -315 |
| EBIT | -263 | -12.088 | 7.598 | 5.051 | -5.487 |
| Net financials | -173 | 5 | 73 | -28 | 88 |
| Profit before tax | -436 | -12.083 | 7.670 | 5.022 | -5.399 |
| Tax | -843 | -263 | -0 | 1.188 | -2.994 |
| Net profit | 407 | -11.820 | 7.670 | 3.835 | -2.405 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 62.238 | 48.834 | 56.068 | 60.755 | 98.462 |
| Equity | 59.880 | 47.834 | 55.275 | 58.874 | 97.573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.095 | 1.001 | 793 | 693 | 882 |
| Total debt | 2.095 | 1.001 | 793 | 693 | 882 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2018 | |
| Board of Directors | 2019 | |
| Board of Directors | 2025 | |
| Board of Directors | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Individual | 20–24.99% | 20–24.99% | 2025 | |
| Individual | 15–19.99% | 15–19.99% | 2025 | |
| Individual | 15–19.99% | 15–19.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Bischoff Kabbelgaard | Management | 0 companies |
| Kenneth Harder | Chairman | 0 companies |
| Michael Cheung | Board of Directors | 0 companies |
| Hideaki Uehara | Board of Directors | 0 companies |
| Are Mack Growen | Board of Directors | 0 companies |