| Revenue | DKK 1,8M | +42% |
| EBITDA | DKK 744K | +92% |
| Net profit | DKK 581K | +92% |
| Total assets | DKK 1,4M | +93% |
| Equity | DKK 527K | +1090% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 195 | 284 | 350 | 488 | 469 | 421 | 868 | 1.481 | 1.277 | 1.815 |
| Staff expenses | -150 | -391 | -389 | -362 | -393 | -549 | -452 | -761 | -769 | -738 | -832 |
| EBITDA | -67 | -210 | -149 | -70 | 3 | -193 | -139 | -77 | 497 | 388 | 744 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -67 | -210 | -149 | -70 | 3 | -193 | -139 | -77 | 497 | 388 | 744 |
| Net financials | -1 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 |
| Profit before tax | -68 | -211 | -149 | -70 | 3 | -193 | -139 | -77 | 497 | 388 | 744 |
| Tax | -16 | 16 | -0 | -15 | -0 | -0 | -0 | -0 | 19 | 85 | 164 |
| Net profit | -52 | -227 | -149 | -55 | 3 | -193 | -139 | -77 | 477 | 303 | 581 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 126 | 30 | 33 | 51 | 75 | 150 | 158 | 297 | 440 | 719 | 1.386 |
| Equity | -2 | -224 | -373 | -428 | -425 | -618 | -756 | -834 | -356 | -53 | 527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | 254 | 406 | 479 | 499 | 768 | 914 | 1.131 | 796 | 772 | 859 |
| Total debt | 128 | 254 | 406 | 479 | 499 | 768 | 914 | 1.131 | 796 | 772 | 859 |
| 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% | 2019 | |
Wøldike consulting IVS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Müller | Founder | 0 companies |