| Revenue | DKK 3M | +13% |
| EBITDA | DKK 557K | +9% |
| Net profit | DKK 420K | +9% |
| Total assets | DKK 2,4M | +8% |
| Equity | DKK 1,4M | -6% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.788 | 2.206 | 2.320 | 2.661 | 2.995 |
| Staff expenses | -2.397 | -1.844 | -1.901 | -2.149 | -2.439 |
| EBITDA | 390 | 362 | 419 | 512 | 557 |
| Depreciation & amort. | -21 | -27 | -22 | -15 | -16 |
| EBIT | 369 | 335 | 397 | 497 | 541 |
| Net financials | 7 | -6 | -4 | 2 | 4 |
| Profit before tax | 376 | 329 | 392 | 499 | 545 |
| Tax | 85 | 82 | 90 | 116 | 125 |
| Net profit | 290 | 248 | 302 | 383 | 420 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.512 | 1.524 | 1.821 | 2.234 | 2.419 |
| Equity | 800 | 848 | 1.050 | 1.433 | 1.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 712 | 676 | 765 | 794 | 1.062 |
| Total debt | 712 | 676 | 765 | 794 | 1.062 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Chairman | 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Meyer | Management | 0 companies |
| Jørgen Schiøttz-Christensen | Board of Directors | 0 companies |
| Frank Hansen | Chairman | 0 companies |