| Revenue | DKK 4,9M | +26% |
| EBITDA | DKK 2,1M | +75% |
| Net profit | DKK 1,4M | +146% |
| Total assets | DKK 5,6M | +5% |
| Equity | DKK 3,7M | -3% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.610 | 4.639 | 5.088 | 3.862 | 4.860 |
| Staff expenses | -3.153 | -2.655 | -2.663 | -2.652 | -2.744 |
| EBITDA | 1.457 | 1.984 | 2.425 | 1.210 | 2.116 |
| Depreciation & amort. | -388 | -503 | -491 | -469 | -333 |
| EBIT | 1.068 | 1.481 | 1.934 | 741 | 1.783 |
| Net financials | 41 | -16 | -2 | -25 | -27 |
| Profit before tax | 1.109 | 1.465 | 1.931 | 715 | 1.755 |
| Tax | 255 | 340 | 426 | 158 | 388 |
| Net profit | 854 | 1.125 | 1.505 | 557 | 1.368 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.862 | 5.285 | 7.272 | 5.298 | 5.559 |
| Equity | 2.322 | 3.447 | 4.752 | 3.809 | 3.676 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.180 | 1.552 | 2.314 | 1.366 | 1.799 |
| Total debt | 1.180 | 1.552 | 2.314 | 1.366 | 1.799 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Founder | Founder | 2016 |
PH Management | Management | 2025 |
| Former (2) | ||
AN Management | Management | 2022 – 2025 |
PL Management | Management | 2021 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Nykjær Pedersen | Management | 0 companies |
| Peter Linde Larsen | Management | 0 companies |
| Søren Michael Hansen | Founder | 0 companies |
| Per Harris | Management | 0 companies |