| Revenue | DKK 693K | -30% |
| EBITDA | DKK 693K | -16% |
| Net profit | DKK 56K | -42% |
| Total assets | DKK 8,4M | -27% |
| Equity | DKK 781K | -55% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 320 | 369 | 458 | 437 | 929 | 817 | 854 | 970 | 878 | 2.273 | 993 | 693 |
| Staff expenses | -0 | -0 | -0 | -28 | -199 | -52 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 320 | 369 | 458 | 410 | 730 | 765 | 854 | 970 | 878 | 2.099 | 827 | 693 |
| Depreciation & amort. | -25 | -39 | -51 | -63 | -72 | -84 | -149 | -185 | -267 | -141 | -145 | -154 |
| EBIT | 296 | 330 | 407 | 346 | 658 | 681 | 705 | 785 | 611 | 1.958 | 682 | 540 |
| Net financials | -156 | -116 | -246 | -125 | -103 | -152 | -168 | -242 | -425 | -651 | -557 | -469 |
| Profit before tax | 140 | 214 | 162 | 222 | 555 | 530 | 537 | 543 | 186 | 1.307 | 125 | 71 |
| Tax | 40 | 50 | 36 | 51 | 124 | 120 | 118 | 120 | 48 | 223 | 28 | 16 |
| Net profit | 100 | 164 | 126 | 171 | 431 | 410 | 419 | 423 | 138 | 1.084 | 97 | 56 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.489 | 2.510 | 4.659 | 4.146 | 4.472 | 8.070 | 8.799 | 12.165 | 13.757 | 15.388 | 11.493 | 8.400 |
| Equity | 150 | 215 | 341 | 511 | 942 | 1.352 | 1.571 | 1.995 | 1.045 | 2.129 | 1.726 | 781 |
| Long-term debt | 1.909 | 1.830 | 2.782 | 2.589 | 2.460 | 3.690 | 3.496 | 3.299 | 3.100 | 2.897 | 9.043 | 6.362 |
| Short-term debt | 427 | 454 | 1.517 | 1.015 | 1.025 | 2.953 | 3.628 | 6.723 | 9.422 | 10.206 | 531 | 1.032 |
| Total debt | 2.336 | 2.283 | 4.300 | 3.603 | 3.485 | 6.643 | 7.124 | 10.022 | 12.521 | 13.102 | 9.574 | 7.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2014 | — | — |
PL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lykke Brandt Holding ApS | Company | 100.0% | 100.0% | 2023 |
PS Brandt Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stian Malchau | Founder | 0 companies |
| Pernille Lykke Brandt | Management | 0 companies |