| Revenue | DKK 72K | +201% |
| EBITDA | DKK -261K | +53% |
| Net profit | DKK -281K | +69% |
| Total assets | DKK 182K | -24% |
| Equity | DKK -240K | -693% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -77 | -140 | -279 | 819 | 5.725 | 137 | -62 | 24 | 72 |
| Staff expenses | -0 | -0 | -120 | -0 | -0 | -2.531 | -856 | -1.205 | -582 | -333 |
| EBITDA | -8 | -13 | -20 | -279 | 819 | 3.195 | -719 | -1.267 | -558 | -261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -13 | -20 | -279 | 819 | 3.195 | -719 | -1.267 | -558 | -261 |
| Net financials | 0 | 0 | 0 | -2 | -24 | -83 | -20 | 19 | -5 | -20 |
| Profit before tax | -8 | -13 | -15 | -280 | 795 | 3.111 | -739 | -1.248 | -564 | -281 |
| Tax | -2 | -3 | 2 | 1 | 114 | 686 | -259 | -270 | 334 | -0 |
| Net profit | -6 | -10 | -18 | -282 | 681 | 2.425 | -480 | -978 | -898 | -281 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 | 147 | 197 | 64 | 930 | 3.212 | 2.568 | 995 | 240 | 182 |
| Equity | 7 | 17 | 35 | -247 | 434 | 2.860 | 2.316 | 938 | 40 | -240 |
| Long-term debt | 0 | 0 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 130 | 73 | 311 | 496 | 352 | 252 | 57 | 200 | 422 |
| Total debt | 28 | 130 | 163 | 311 | 496 | 352 | 252 | 57 | 200 | 422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
New Age Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Dyrstad | Chief Executive Officer | 0 companies |
| Isabella Dyrstad | Chairman | 0 companies |