| Revenue | DKK 2,4M | -23% |
| EBITDA | DKK -139K | -231% |
| Net profit | DKK -191K | -1304% |
| Total assets | DKK 1,6M | -31% |
| Equity | DKK 301K | +228% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.132 | 5.508 | 6.360 | 6.792 | 5.796 | 3.779 | 3.742 | 2.446 | 3.174 | 3.085 | 2.384 |
| Staff expenses | -4.163 | -5.290 | -6.171 | -6.519 | -5.429 | -4.189 | -3.681 | -2.643 | -3.088 | -2.979 | -2.524 |
| EBITDA | -31 | 190 | 141 | 275 | 360 | -333 | 61 | -196 | 87 | 106 | -139 |
| Depreciation & amort. | -8 | -38 | -50 | -76 | -77 | -74 | -39 | -23 | -9 | -9 | -37 |
| EBIT | -39 | 152 | 91 | 200 | 284 | -407 | 22 | -219 | 78 | 97 | -176 |
| Net financials | -24 | -7 | 105 | -83 | -80 | -62 | -4 | -23 | -62 | -67 | -64 |
| Profit before tax | -63 | 146 | 196 | 117 | 204 | -469 | 18 | -242 | 16 | 30 | -240 |
| Tax | 6 | 59 | 81 | 44 | 67 | -106 | 6 | -85 | 10 | 14 | -49 |
| Net profit | -69 | 86 | 114 | 73 | 137 | -364 | 11 | -157 | 6 | 16 | -191 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.355 | 2.290 | 3.303 | 2.502 | 2.758 | 1.627 | 2.207 | 1.296 | 1.693 | 2.367 | 1.638 |
| Equity | -19 | 68 | 182 | 255 | 392 | 29 | 40 | 70 | 76 | 92 | 301 |
| Long-term debt | 0 | 0 | 0 | 59 | 76 | 432 | 57 | 57 | 61 | 103 | 57 |
| Short-term debt | 1.367 | 2.157 | 3.066 | 2.146 | 2.257 | 1.166 | 2.091 | 1.168 | 1.509 | 2.152 | 1.265 |
| Total debt | 1.367 | 2.157 | 3.066 | 2.205 | 2.333 | 1.599 | 2.148 | 1.226 | 1.570 | 2.254 | 1.322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2014 | — | — |
TS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMOLKO HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Svante Askov Jeppesen | Management | 0 companies |
| Tomasz Sylwester Smolko | Management | 0 companies |