| Revenue | DKK -33K | -25% |
| EBITDA | DKK -33K | +25% |
| Net profit | DKK -860K | -24% |
| Total assets | DKK 33M | +15% |
| Equity | DKK 4M | -18% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.860 | 7.276 | 11.238 | 5.632 | -26 | -45 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 3.860 | 7.276 | 11.238 | 5.632 | -26 | -45 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 3.860 | 7.276 | 11.238 | 5.632 | -26 | -45 | -33 |
| Net financials | 2 | -797 | -580 | -399 | -404 | -824 | -840 | -1.855 |
| Profit before tax | 2 | 3.063 | 6.696 | 10.839 | 5.228 | -849 | -885 | -979 |
| Tax | 0 | 674 | 1.473 | 2.385 | 1.150 | -187 | -194 | -119 |
| Net profit | 1 | 2.389 | 5.223 | 8.454 | 4.078 | -663 | -691 | -860 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 29.133 | 66.547 | 54.143 | 60.616 | 30.452 | 28.353 | 28.778 | 33.018 |
| Equity | 51 | 2.441 | 7.664 | 16.118 | 6.196 | 5.534 | 4.842 | 3.983 |
| Long-term debt | 0 | 674 | 1.473 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.967 | 63.317 | 44.715 | 43.923 | 23.949 | 22.092 | 22.778 | 26.740 |
| Total debt | 28.967 | 63.991 | 46.189 | 43.923 | 23.949 | 22.092 | 22.778 | 26.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sida Invest ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sigurd Madsen | Management | 0 companies |