| Revenue | DKK -662K | -28% |
| EBITDA | DKK -662K | +28% |
| Net profit | DKK -1,1M | +1% |
| Total assets | DKK 258K | -71% |
| Equity | DKK -6,1M | -22% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -484 | -286 | -411 | -1.383 | -420 | -385 | -916 | -662 |
| Staff expenses | -0 | -255 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -484 | -540 | -412 | -1.383 | -420 | -385 | -916 | -662 |
| Depreciation & amort. | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 |
| EBIT | -484 | -540 | -412 | -1.433 | -420 | -385 | -916 | -662 |
| Net financials | -14 | -18 | -5 | -59 | -76 | -99 | -205 | -447 |
| Profit before tax | -498 | -529 | -416 | -1.492 | -496 | -484 | -1.121 | -1.110 |
| Tax | -0 | -0 | 2 | 5 | -0 | -0 | -0 | -0 |
| Net profit | -498 | -529 | -418 | -1.497 | -496 | -484 | -1.121 | -1.110 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 2.152 | 1.920 | 902 | 897 | 903 | 897 | 258 |
| Equity | -448 | -977 | -1.395 | -2.893 | -3.389 | -3.873 | -4.994 | -6.104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.870 | 6.335 |
| Short-term debt | 556 | 3.129 | 3.315 | 3.795 | 4.286 | 4.776 | 21 | 27 |
| Total debt | 556 | 3.129 | 3.315 | 3.795 | 4.286 | 4.776 | 5.891 | 6.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAURSCHOU PROJECTS ApS | Company | 50.0% | 50.0% | 2016 |
Khora ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Max Bloch Lajboschitz | Management | 0 companies |
| Jens Faurschou | Board of Directors | 0 companies |