| Revenue | DKK 138K | -80% |
| EBITDA | DKK -61K | -272% |
| Net profit | DKK -112K | -443% |
| Total assets | DKK 148K | -59% |
| Equity | DKK 124K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 431 | 374 | 215 | 707 | 840 | 787 | 714 | 593 | 673 | 138 |
| Staff expenses | -0 | -0 | -105 | -48 | -95 | -243 | -347 | -405 | -208 | -236 | -246 | -54 |
| EBITDA | 0 | 0 | 24 | 61 | 6 | 10 | 64 | -60 | 159 | -30 | 35 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -5 | -0 | -0 | -0 | -0 | -0 | -50 |
| EBIT | 0 | 0 | 24 | 61 | -9 | 5 | 64 | -60 | 159 | -30 | 35 | -111 |
| Net financials | 0 | 0 | -0 | -0 | -2 | -9 | -3 | -8 | -2 | -5 | -3 | -1 |
| Profit before tax | 0 | 0 | 24 | 61 | -11 | -4 | 62 | -68 | 157 | -35 | 33 | -112 |
| Tax | -0 | -0 | 6 | 14 | -0 | -0 | 14 | -0 | 16 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 18 | 47 | -11 | -4 | 48 | -68 | 141 | -35 | 33 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 80 | 125 | 171 | 208 | 172 | 239 | 178 | 367 | 342 | 364 | 148 |
| Equity | 80 | 80 | 98 | 144 | 134 | 130 | 178 | 110 | 250 | 216 | 248 | 124 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 27 | 27 | 74 | 42 | 60 | 68 | 117 | 126 | 115 | 25 |
| Total debt | 0 | 0 | 27 | 27 | 74 | 42 | 60 | 68 | 117 | 126 | 115 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2012 | — | — |
BL Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Shah Mohammad Nezrab | Founder | 0 companies |
| Bo Lauritzen | Unofficial title | 0 companies |