| Revenue | DKK 86M | +3% |
| EBITDA | DKK -335K | -106% |
| Net profit | DKK -1,5M | -143% |
| Total assets | DKK 32,4M | +39% |
| Equity | DKK -5,6M | -36% |
| Employees | 208 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 64.465 | 139.815 | 150.594 | 103.374 | 66.629 | 83.608 | 86.014 |
| Staff expenses | -0 | -0 | -75.377 | -55.004 | -44.129 | -43.330 | -50.932 |
| EBITDA | 2.092 | 2.082 | 8.394 | -2.228 | -6.235 | 5.936 | -335 |
| Depreciation & amort. | -984 | -2.563 | -3.643 | -3.799 | -1.198 | -767 | -183 |
| EBIT | 1.108 | -481 | 4.751 | -6.027 | -7.433 | 5.169 | -518 |
| Net financials | 12 | -61 | -79 | -49 | -222 | -653 | -1.127 |
| Profit before tax | 1.120 | -542 | 4.672 | -6.076 | -7.655 | 4.516 | -1.645 |
| Tax | 283 | 17 | 997 | -1.295 | -929 | 1.109 | -169 |
| Net profit | 837 | -559 | 3.675 | -4.781 | -6.726 | 3.407 | -1.476 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 86.874 | 75.292 | 62.111 | 28.432 | 14.728 | 23.367 | 32.424 |
| Equity | 907 | 348 | 4.023 | -758 | -7.484 | -4.077 | -5.553 |
| Long-term debt | 0 | 670 | 2.721 | 430 | 0 | 0 | 0 |
| Short-term debt | 85.967 | 74.274 | 55.367 | 28.760 | 22.212 | 27.444 | 37.977 |
| Total debt | 85.967 | 74.944 | 58.088 | 29.190 | 22.212 | 27.444 | 37.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2018 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Milthers | Founder | 0 companies |
| Anders Peter Damgaard | Chief Executive Officer | 0 companies |
| Christina Sjøberg Heineke Petersen | Chief Executive Officer | 0 companies |
| Arnaud Le Foll | Chairman | 0 companies |
| Troels Albrechtsen | Board of Directors | 0 companies |
| Zhanar Dreisig | Board of Directors | 0 companies |
| Martina Opizzi | Chairman | 0 companies |
| Michael Simon Borrell | Chairman | 0 companies |
| Deidre Eleese Derworiz | Board of Directors | 0 companies |
| Martin Rune Pedersen | Board of Directors | 0 companies |
| Jean-Luc Guiziou | Chairman | 0 companies |
| Isabelle Emma Billat | Board of Directors | 0 companies |
| Arnaud Le Foll | Chairman | 0 companies |
| Heidi Kristine Helbo | Board of Directors | 0 companies |
| Michael Simon Borrell | Chairman | 0 companies |