| Revenue | DKK -18K | +827% |
| EBITDA | DKK -103K | -5240% |
| Net profit | DKK 14,4M | +23% |
| Total assets | DKK 272,6M | +110% |
| Equity | DKK 70,8M | +5% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -2 | -1 | -1 | -1 | -1 | -2 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -2 | -1 | -1 | -1 | -1 | -2 | -103 |
| Depreciation & amort. | -310 | -339 | -339 | -339 | -339 | -29 | -0 | -0 |
| EBIT | -315 | -341 | -340 | -340 | -340 | -30 | -2 | -103 |
| Net financials | 4.293 | 5.861 | 3.679 | 8.785 | 13.946 | 14.183 | 11.685 | 14.453 |
| Profit before tax | 3.978 | 5.520 | 3.339 | 8.446 | 13.606 | 14.153 | 11.643 | 14.350 |
| Tax | -67 | -0 | -0 | -0 | -0 | -537 | -59 | -53 |
| Net profit | 4.045 | 5.520 | 3.339 | 8.446 | 13.606 | 14.690 | 11.702 | 14.403 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.743 | 15.525 | 19.237 | 28.135 | 41.887 | 76.496 | 129.791 | 272.584 |
| Equity | 9.426 | 14.947 | 18.286 | 27.691 | 41.298 | 55.987 | 67.689 | 70.822 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 16.608 | 57.161 | 188.789 |
| Short-term debt | 316 | 578 | 951 | 444 | 589 | 3.902 | 4.941 | 12.972 |
| Total debt | 316 | 578 | 951 | 444 | 589 | 20.509 | 62.102 | 201.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Chapter II Capital ApS | Company | 66.7% | 66.7% | 2024 |
Holdingselskabet September 2020 ApS | Company | 25.0% | 25.0% | 2025 |
SMVA Compounded ApS | Company | 50.0% | 50.0% | 2016 |
INNODAPTER ApS | Company | 25.0% | 25.0% | 2024 |
CN Equity Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Millschou Voigt Andersen | Chief Executive Officer | 0 companies |
| Christian Noll Nielsen | Chairman | 0 companies |