| Revenue | DKK 2M | -10% |
| EBITDA | DKK 661K | -6% |
| Net profit | DKK 318K | -13% |
| Total assets | DKK 503K | -42% |
| Equity | DKK 68K | +127% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.956 | — | 1.989 | 1.513 | 1.302 | 1.714 | 2.343 | 2.809 | 2.227 | 1.994 |
| Staff expenses | -1.490 | -1.667 | -1.285 | -891 | -1.258 | -1.576 | -1.851 | -1.897 | -1.225 | -1.099 |
| EBITDA | 186 | -146 | 330 | 433 | -154 | -195 | 63 | 415 | 702 | 661 |
| Depreciation & amort. | -79 | -116 | -124 | -57 | -78 | -68 | -220 | -181 | -207 | -238 |
| EBIT | 107 | -263 | 206 | 376 | -233 | -262 | -157 | 234 | 494 | 423 |
| Net financials | -17 | -18 | -21 | -15 | -10 | -14 | -17 | -20 | -24 | -16 |
| Profit before tax | 90 | -281 | 185 | 361 | -243 | -276 | -174 | 215 | 471 | 407 |
| Tax | 20 | -62 | 41 | 39 | -53 | -61 | -35 | 47 | 104 | 90 |
| Net profit | 70 | -219 | 144 | 323 | -190 | -216 | -140 | 168 | 367 | 318 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.106 | 1.031 | 857 | 770 | 800 | 2.102 | 1.278 | 1.050 | 868 | 503 |
| Equity | 70 | -149 | -5 | 318 | 128 | -88 | -785 | -617 | -250 | 68 |
| Long-term debt | 6 | 0 | 0 | 10 | 0 | 0 | 29 | 31 | 0 | 0 |
| Short-term debt | 1.016 | 1.161 | 843 | 419 | 651 | 2.169 | 1.920 | 1.227 | 1.058 | 411 |
| Total debt | 1.021 | 1.161 | 843 | 430 | 651 | 2.169 | 1.950 | 1.257 | 1.058 | 411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sodelius Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sofie Mette Sodelius Lindberg | Management | 0 companies |