| Revenue | DKK 2,1M | -28% |
| EBITDA | DKK -490K | -138% |
| Net profit | DKK -1,7M | -9548% |
| Total assets | DKK 4,8M | -24% |
| Equity | DKK -2,9M | -134% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -376 | -98 | 434 | 1.569 | 2.181 | 1.075 | 2.913 | 2.090 |
| Staff expenses | -94 | -1.328 | -1.314 | -923 | -1.109 | -910 | -1.619 | -1.617 | -2.580 |
| EBITDA | -152 | -1.704 | -1.412 | -488 | 460 | 1.271 | -544 | 1.296 | -490 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -439 | -878 | -1.304 | -1.197 | -1.542 |
| EBIT | -152 | -1.704 | -1.412 | -491 | 21 | 393 | -1.848 | 99 | -2.032 |
| Net financials | 0 | -55 | -219 | -321 | -412 | -394 | 2.855 | -190 | -104 |
| Profit before tax | -152 | -1.759 | -1.631 | -812 | -391 | -1 | 1.007 | -92 | -2.136 |
| Tax | -33 | -386 | -357 | -266 | 40 | -34 | 319 | -109 | -466 |
| Net profit | -119 | -1.373 | -1.274 | -546 | -431 | 33 | 688 | 18 | -1.669 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 1.527 | 2.969 | 5.745 | 5.722 | 7.963 | 6.482 | 6.271 | 4.791 |
| Equity | 456 | -905 | -2.179 | -2.715 | -3.146 | -3.113 | -1.368 | -1.250 | -2.919 |
| Long-term debt | 0 | 2.017 | 4.640 | 7.204 | 7.602 | 8.028 | 2.133 | 3.636 | 3.762 |
| Short-term debt | 56 | 415 | 508 | 1.256 | 1.265 | 2.872 | 5.221 | 3.498 | 3.949 |
| Total debt | 56 | 2.431 | 5.147 | 8.460 | 8.868 | 10.900 | 7.354 | 7.135 | 7.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
RAM2 HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 10.0% | 10.0% | 2022 | |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2019 |
| Individual | 33.3% | 33.3% | 2019 | |
FEILBERG ADVISORY ApS | Company | 5.0% | 5.0% | 2016 |
SORTEDAM VENTURES I ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Mads Sundbøll | Chief Executive Officer | 0 companies |
| Jesper Hart-Hansen | Board of Directors | 0 companies |
| Steffen Boutrup Møller | Board of Directors | 0 companies |
| Johan Rosengreen Kringel | Board of Directors | 0 companies |
| Patrik Olstad Berglund | Chairman | 0 companies |
| Nicklas Mikkel Viby Fursund | Board of Directors | 0 companies |