| Revenue | DKK -49K | -131% |
| EBITDA | DKK -450K | -385% |
| Net profit | DKK -446K | +62% |
| Total assets | DKK 65,4M | +34% |
| Equity | DKK -11,4M | -4% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 912 | 522 | -22.543 | -2.682 | 5.972 | 594 | 631 | -783 | 158 | -49 |
| Staff expenses | -747 | -427 | -3.169 | -1.774 | -0 | -0 | -0 | -12 | -0 | -0 |
| EBITDA | 165 | 95 | -25.712 | -4.456 | 5.972 | 594 | 631 | -795 | 158 | -450 |
| Depreciation & amort. | -0 | -6 | -89 | -68 | -36 | -0 | -0 | -0 | -1.319 | -0 |
| EBIT | 165 | 90 | -25.801 | -4.525 | 5.936 | 594 | 631 | -795 | -1.161 | -450 |
| Net financials | -3 | -3 | -722 | -367 | -945 | -223 | -126 | -78 | -7 | 4 |
| Profit before tax | 162 | 86 | -26.523 | -4.892 | 4.991 | 371 | 505 | -873 | -1.169 | -446 |
| Tax | 37 | 20 | -2.834 | -1.021 | -0 | -0 | 2 | -0 | -0 | -0 |
| Net profit | 124 | 67 | -23.689 | -3.871 | 4.991 | 371 | 503 | -873 | -1.169 | -446 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.725 | 1.640 | 4.453 | 9.129 | 1.429 | 2.599 | 6.659 | 39.811 | 48.936 | 65.379 |
| Equity | 174 | 241 | -23.448 | -27.319 | -9.416 | -9.044 | -8.541 | -9.741 | -10.909 | -11.356 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.551 | 1.399 | 27.901 | 36.448 | 10.844 | 11.643 | 15.200 | 49.552 | 59.845 | 76.735 |
| Total debt | 2.551 | 1.399 | 27.901 | 36.448 | 10.844 | 11.643 | 15.200 | 49.552 | 59.845 | 76.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
Ocean ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2016 | |
M Heiberg ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Michael von Linstow | Founder | 0 companies |
| Stefan Andreasen | Board of Directors | 0 companies |