| Revenue | DKK 28K | +119% |
| EBITDA | DKK 28K | +119% |
| Net profit | DKK -128K | -9% |
| Total assets | DKK 4M | +0% |
| Equity | DKK -961K | -15% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -54 | -93 | -34 | -10 | -3 | -0 | 9 | 13 | 28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | -93 | -34 | -10 | -3 | -0 | 9 | 13 | 28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | -93 | -34 | -10 | -3 | -0 | 9 | 13 | 28 |
| Net financials | -48 | -79 | -108 | -81 | -141 | -77 | -75 | -131 | -156 |
| Profit before tax | -102 | -173 | -142 | -91 | -144 | -77 | -67 | -118 | -128 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -102 | -173 | -142 | -91 | -144 | -77 | -67 | -118 | -128 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.878 | 3.964 | 4.265 | 4.125 | 4.164 | 4.040 | 4.036 | 4.038 | 4.040 |
| Equity | -22 | -195 | -336 | -427 | -571 | -649 | -715 | -833 | -961 |
| Long-term debt | 0 | 0 | 1.461 | 1.444 | 1.589 | 1.531 | 1.496 | 1.464 | 1.422 |
| Short-term debt | 2.900 | 4.159 | 3.140 | 3.108 | 3.146 | 3.157 | 3.255 | 3.408 | 3.579 |
| Total debt | 2.900 | 4.159 | 4.601 | 4.553 | 4.736 | 4.689 | 4.751 | 4.871 | 5.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2016 | — | — |
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 0.0% | 2016 | |
| Individual | 50.0% | 0.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Silvia Masini | Founder | 0 companies |
| Silvia Masini | Management | 0 companies |