| Revenue | DKK 9,1M | +85% |
| EBITDA | DKK 652K | +113% |
| Net profit | DKK -28,1M | +8% |
| Total assets | DKK 335,2M | +5% |
| Equity | DKK -80,7M | -54% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -11 | 1.177 | -6.640 | 4.945 | 9.129 |
| Staff expenses | -34 | -1.366 | -5.762 | -9.913 | -8.478 |
| EBITDA | -45 | -190 | -13.398 | -4.990 | 652 |
| Depreciation & amort. | -5 | -80 | -4.601 | -10.791 | -11.338 |
| EBIT | -50 | -270 | -17.999 | -15.781 | -10.687 |
| Net financials | -3 | -32 | -9.857 | -23.180 | -42.206 |
| Profit before tax | -53 | -301 | -27.857 | -38.961 | -36.047 |
| Tax | -12 | -86 | -6.043 | -8.480 | -7.922 |
| Net profit | -42 | -215 | -21.814 | -30.480 | -28.126 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.467 | 65.648 | 282.554 | 319.853 | 335.246 |
| Equity | -29 | -244 | -22.058 | -52.538 | -80.664 |
| Long-term debt | 7.000 | 7.000 | 0 | 7.000 | 147.672 |
| Short-term debt | 1.313 | 58.245 | 304.612 | 372.391 | 268.237 |
| Total debt | 8.313 | 65.245 | 304.612 | 372.391 | 415.910 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (1) | ||
KH Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Munch | Chief Executive Officer | 0 companies |
| Ken Hyldgaard | Management | 0 companies |
| Peer Krogh | Chairman | 0 companies |
| Knud Erling Birch | Board of Directors | 0 companies |