| Revenue | DKK 6M | -25% |
| EBITDA | DKK -1,3M | -219% |
| Net profit | DKK -1,1M | -234% |
| Total assets | DKK 2,6M | -30% |
| Equity | DKK -1,3M | -595% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.148 | 7.496 | 8.961 | 7.973 | 5.961 |
| Staff expenses | -4.333 | -7.062 | -7.983 | -6.845 | -7.300 |
| EBITDA | -185 | 435 | 979 | 1.129 | -1.339 |
| Depreciation & amort. | -263 | -60 | -60 | -60 | -60 |
| EBIT | -448 | 375 | 919 | 1.069 | -1.399 |
| Net financials | -23 | -13 | -16 | -10 | -16 |
| Profit before tax | -471 | 362 | 903 | 1.059 | -1.414 |
| Tax | -95 | 119 | 200 | 234 | -309 |
| Net profit | -376 | 243 | 703 | 825 | -1.105 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.702 | 2.721 | 2.821 | 3.727 | 2.597 |
| Equity | -1.957 | -1.714 | -1.011 | -186 | -1.291 |
| Long-term debt | 58 | 59 | 61 | 0 | 0 |
| Short-term debt | 3.601 | 4.376 | 3.771 | 3.913 | 3.888 |
| Total debt | 3.659 | 4.435 | 3.832 | 3.913 | 3.888 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Management | Management | 2020 |
KF Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Malchow | Management | 0 companies |
| Kim Friis | Management | 0 companies |