| Revenue | DKK 199K | +70% |
| EBITDA | DKK 199K | +70% |
| Net profit | DKK 156K | +73% |
| Total assets | DKK 341K | +187% |
| Equity | DKK 257K | +154% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.097 | 1.603 | 2.230 | 1.411 | 866 | 965 | 138 | 85 | 49 | 80 | 117 | 199 |
| Staff expenses | -1.127 | -855 | -911 | -911 | -903 | -903 | -552 | -327 | -208 | -0 | -0 | -0 |
| EBITDA | 970 | 629 | 1.320 | 504 | -37 | 61 | -414 | -242 | -159 | 80 | 117 | 199 |
| Depreciation & amort. | -40 | -0 | -119 | -119 | -119 | -79 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 931 | 629 | 1.201 | 385 | -156 | -18 | -414 | -242 | -159 | 80 | 117 | 199 |
| Net financials | 0 | -40 | 12 | 1 | 0 | 0 | -0 | -8 | -4 | -3 | -2 | 1 |
| Profit before tax | 931 | 590 | 1.213 | 386 | -156 | -18 | -414 | -250 | -163 | 77 | 115 | 200 |
| Tax | 229 | 137 | 267 | 85 | -34 | -4 | -91 | -55 | -36 | 17 | 25 | 44 |
| Net profit | 702 | 452 | 946 | 300 | -122 | -14 | -323 | -195 | -128 | 60 | 90 | 156 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 987 | 1.440 | 1.596 | 859 | 313 | 326 | 133 | 197 | 226 | 185 | 119 | 341 |
| Equity | 782 | 1.135 | 1.182 | 583 | 161 | 146 | -177 | 79 | -49 | 11 | 101 | 257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 44 |
| Short-term debt | 180 | 282 | 399 | 274 | 152 | 173 | 309 | 118 | 275 | 173 | 18 | 41 |
| Total debt | 180 | 305 | 414 | 274 | 152 | 179 | 309 | 118 | 275 | 173 | 18 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOBMA Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bjerregaard Madsen | Management | 0 companies |