| Revenue | DKK 4,9M | +27% |
| EBITDA | DKK -1,1M | -213% |
| Net profit | DKK -1,8M | -393% |
| Total assets | DKK 5,9M | +20% |
| Equity | DKK 93K | -95% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 353 | 735 | 611 | 702 | 3.874 | 4.909 |
| Staff expenses | -599 | -1.022 | -726 | -857 | -2.915 | -5.990 |
| EBITDA | -245 | -287 | -116 | -155 | 959 | -1.081 |
| Depreciation & amort. | -2 | -77 | -97 | -102 | -281 | -449 |
| EBIT | -248 | -364 | -213 | -257 | 679 | -1.530 |
| Net financials | -17 | -27 | -36 | -91 | -82 | -221 |
| Profit before tax | -265 | -391 | -249 | -348 | 597 | -1.751 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -265 | -391 | -249 | -348 | 597 | -1.751 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 781 | 1.192 | 1.951 | 3.355 | 4.904 | 5.895 |
| Equity | 335 | -56 | 95 | -253 | 1.843 | 93 |
| Long-term debt | 0 | 210 | 200 | 1.055 | 1.159 | 431 |
| Short-term debt | 446 | 1.037 | 1.656 | 2.553 | 1.902 | 5.371 |
| Total debt | 446 | 1.247 | 1.856 | 3.607 | 3.061 | 5.802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2024 | — | — |
TE Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMG ØKO Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Bo Kjøller Prause | Management | 0 companies |
| Tanja Elisabeth Hesselager | Founder | 0 companies |
| Mikael Vissing Jakobsen | Chairman | 0 companies |
| Mikkel Prip Hesselager | Board of Directors | 0 companies |
| Søren Brinkmann | Chairman | 0 companies |