| Revenue | DKK 800K | +46% |
| EBITDA | DKK 800K | +46% |
| Net profit | DKK -1K | -103% |
| Total assets | DKK 26,7M | +11% |
| Equity | DKK 8,8M | +0% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | 326 | 243 | 391 | 452 | 449 | 490 | 550 | 800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -66 | 326 | 243 | 386 | 452 | 449 | 490 | 550 | 800 |
| Depreciation & amort. | 32 | -61 | -192 | -100 | -113 | -114 | -114 | -128 | -155 |
| EBIT | -98 | 264 | 52 | 286 | 339 | 334 | 375 | 421 | 645 |
| Net financials | -45 | -112 | -66 | -68 | -68 | -56 | -90 | -352 | -1.264 |
| Profit before tax | -143 | 152 | -14 | 218 | 271 | 278 | 286 | 69 | -155 |
| Tax | -31 | -129 | 98 | 62 | 60 | 61 | 63 | 16 | -153 |
| Net profit | -111 | 281 | -112 | 156 | 211 | 217 | 223 | 53 | -1 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.276 | 10.076 | 14.725 | 12.564 | 12.887 | 11.960 | 11.870 | 24.041 | 26.723 |
| Equity | 7.809 | 8.090 | 7.978 | 8.134 | 8.345 | 8.562 | 8.785 | 8.838 | 8.836 |
| Long-term debt | 3.490 | 0 | 18 | 58 | 0 | 0 | 0 | 7.626 | 0 |
| Short-term debt | 1.325 | 1.550 | 6.213 | 3.852 | 4.033 | 2.910 | 2.618 | 7.134 | 17.886 |
| Total debt | 4.815 | 1.550 | 6.231 | 3.910 | 4.033 | 2.910 | 2.618 | 14.760 | 17.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIGMA HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sigurd Madsen | Chief Executive Officer | 0 companies |