| Revenue | DKK 15,5M | +26% |
| EBITDA | DKK 6,4M | +30% |
| Net profit | DKK 4,3M | +47% |
| Total assets | DKK 15,6M | +27% |
| Equity | DKK 11,2M | +62% |
| Employees | 33 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.391 | 4.758 | 8.147 | 12.359 | 15.538 |
| Staff expenses | -1.465 | -2.935 | -4.335 | -7.418 | -9.118 |
| EBITDA | 913 | 1.822 | 3.812 | 4.924 | 6.420 |
| Depreciation & amort. | -138 | -226 | -375 | -940 | -824 |
| EBIT | 775 | 1.596 | 3.437 | 3.984 | 5.597 |
| Net financials | -48 | -63 | -96 | -169 | -50 |
| Profit before tax | 727 | 1.534 | 3.341 | 3.815 | 5.546 |
| Tax | 160 | 343 | 741 | 877 | 1.226 |
| Net profit | 567 | 1.191 | 2.601 | 2.938 | 4.321 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.345 | 6.480 | 9.285 | 12.231 | 15.581 |
| Equity | 774 | 1.965 | 4.040 | 6.919 | 11.240 |
| Long-term debt | 942 | 2.115 | 1.356 | 784 | 677 |
| Short-term debt | 1.585 | 2.295 | 3.755 | 4.377 | 3.500 |
| Total debt | 2.527 | 4.410 | 5.111 | 5.160 | 4.177 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Founder | Founder | 2017 |
RL Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Mariusz Kazuch | Founder | 0 companies |
| René Lynge | Management | 0 companies |
| Katrine Villumsen Lynge | Board of Directors | 0 companies |
| Arne Bang Lynge | Chairman | 0 companies |