| Revenue | DKK -26K | — |
| EBITDA | DKK -11K | +99% |
| Net profit | DKK -4,6M | -50% |
| Total assets | DKK 24,1M | -33% |
| Equity | DKK 2,5M | -66% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.808 | 9.637 | 8.285 | 1.841 | -2.341 | -3.864 | 5.415 | -1.959 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.808 | 9.637 | 8.285 | 1.841 | -2.341 | -3.864 | 5.415 | -1.959 | -11 |
| Net financials | 8.167 | 9.107 | 7.928 | 1.603 | -2.494 | -4.542 | 3.583 | -3.332 | -4.757 |
| Profit before tax | 8.112 | 9.039 | 7.884 | 1.563 | -2.524 | -4.564 | 3.556 | -3.355 | -4.768 |
| Tax | -165 | -146 | -98 | -69 | -47 | -159 | -415 | -312 | -216 |
| Net profit | 8.277 | 9.185 | 7.981 | 1.633 | -2.477 | -4.405 | 3.971 | -3.043 | -4.553 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.438 | 81.656 | 74.004 | 64.105 | 53.796 | 46.395 | 52.236 | 35.924 | 24.133 |
| Equity | 18.277 | 20.792 | 21.486 | 17.410 | 10.607 | 6.404 | 7.016 | 7.200 | 2.468 |
| Long-term debt | 62.836 | 53.645 | 45.383 | 39.588 | 0 | 29.913 | 24.930 | 7.448 | 4.965 |
| Short-term debt | 8.326 | 7.219 | 7.135 | 7.107 | 43.189 | 10.079 | 20.289 | 21.276 | 16.700 |
| Total debt | 71.161 | 60.864 | 52.518 | 46.695 | 43.189 | 39.991 | 45.219 | 28.723 | 21.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
First Chair Holding af 2022 ApS | Company | 66.7% | 66.7% | 2024 |
Keyman Holding ApS | Company | 20.0% | 20.0% | 2020 |
FC Envision ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Michael Kofoed | Management | 0 companies |
| Jens Frederik Kofoed | Chairman | 0 companies |
| Michael Rasmus Bek | Board of Directors | 0 companies |
| Mona Juul | Board of Directors | 0 companies |