| Revenue | DKK -8K | — |
| EBITDA | DKK -8K | — |
| Net profit | DKK -8K | -204% |
| Total assets | DKK 321K | +53% |
| Equity | DKK 310K | +56% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 318 | 545 | 174 | 224 | 455 | 562 | 196 | 7 | — | -8 |
| Staff expenses | -0 | -188 | -399 | -149 | -205 | -574 | -595 | -150 | -0 | -0 | -0 |
| EBITDA | 28 | 130 | 147 | 25 | 20 | -119 | -33 | 46 | 7 | 0 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | 130 | 147 | 25 | 20 | -119 | -33 | 46 | 7 | 0 | -8 |
| Net financials | 3 | 0 | 0 | -1 | -6 | -8 | 12 | 3 | -11 | 8 | 0 |
| Profit before tax | 31 | 130 | 142 | 23 | 13 | -127 | -21 | 49 | -4 | 8 | -8 |
| Tax | 9 | 32 | 11 | 5 | 3 | -26 | -4 | 11 | 0 | -0 | -0 |
| Net profit | 22 | 97 | 132 | 18 | 11 | -101 | -17 | 37 | -4 | 8 | -8 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 207 | 257 | 213 | 340 | 291 | 342 | 299 | 213 | 210 | 321 |
| Equity | 22 | 119 | 155 | 174 | 287 | 186 | 169 | 206 | 202 | 200 | 310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 88 | 101 | 39 | 53 | 105 | 173 | 93 | 11 | 10 | 11 |
| Total debt | 39 | 88 | 101 | 39 | 53 | 105 | 173 | 93 | 11 | 10 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Michael Rasmussen | Founder | 0 companies |