| Revenue | DKK -18K | +1109% |
| EBITDA | DKK -18K | +43% |
| Net profit | DKK -1,2M | -484% |
| Total assets | DKK 8,6M | -12% |
| Equity | DKK 8,5M | -12% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 1.873 | 989 | 1.079 | 1.403 | 1.234 | 406 | -5 | 39 | -2 | -18 |
| Staff expenses | -282 | -806 | -359 | -326 | -425 | -152 | -161 | -278 | -43 | -31 | -0 |
| EBITDA | 173 | 1.035 | 582 | 693 | 978 | 1.082 | 245 | -283 | -4 | -32 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -8 | -8 | -8 | -8 | -6 | -0 | -0 |
| EBIT | 173 | 1.035 | 582 | 691 | 970 | 1.074 | 237 | -291 | -10 | -32 | -18 |
| Net financials | -84 | 67 | -63 | -6.341 | -356 | -872 | -5.333 | 11.623 | -359 | -173 | -1.146 |
| Profit before tax | 89 | 1.102 | 519 | -5.650 | 614 | 202 | -5.096 | 11.332 | -369 | -206 | -1.164 |
| Tax | 23 | 191 | 111 | 25 | 188 | 289 | 6 | -68 | -1 | -7 | -4 |
| Net profit | 65 | 912 | 409 | -5.674 | 426 | -87 | -5.102 | 11.400 | -367 | -199 | -1.160 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.472 | 12.408 | 11.757 | 7.224 | 7.449 | 8.793 | 2.815 | 10.394 | 10.276 | 9.805 | 8.624 |
| Equity | 5.865 | 6.677 | 6.985 | 1.207 | 1.633 | 1.545 | 943 | 10.343 | 9.976 | 9.677 | 8.517 |
| Long-term debt | 16.904 | 5.171 | 4.334 | 5.583 | 5.352 | 6.802 | 1.000 | 0 | 0 | 0 | 0 |
| Short-term debt | 703 | 557 | 438 | 432 | 462 | 444 | 871 | 50 | 301 | 128 | 107 |
| Total debt | 17.607 | 5.728 | 4.772 | 6.015 | 5.814 | 7.246 | 1.871 | 50 | 301 | 128 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2014 | — | — |
DT Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sine ApS | Company | 50.0% | 50.0% | 2021 |
MT Group ApS | Company | 15.0% | 15.0% | 2021 |
Sat & Sit ApS | Company | 10.0% | 10.0% | 2021 |
Varians ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sine Merete Thomsen | Management | 0 companies |
| Dennis Thomsen | Management | 0 companies |