| Revenue | DKK 0 | — |
| EBITDA | DKK -80K | +15% |
| Net profit | DKK -80K | +99% |
| Total assets | DKK 750K | -1% |
| Equity | DKK 670K | +113% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -904 | -1.373 | -253 | -93 | 0 |
| Staff expenses | -50 | -631 | -1.093 | -2 | -0 |
| EBITDA | -954 | -2.005 | -1.346 | -95 | -80 |
| Depreciation & amort. | -0 | -0 | -6.256 | -7.250 | -0 |
| EBIT | -954 | -2.005 | -7.602 | -7.345 | -80 |
| Net financials | -31 | -99 | -94 | -5 | 0 |
| Profit before tax | -985 | -2.103 | -7.696 | -7.350 | -80 |
| Tax | -217 | -461 | -1.693 | -363 | -0 |
| Net profit | -768 | -1.642 | -6.003 | -6.987 | -80 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.967 | 16.042 | 9.223 | 761 | 750 |
| Equity | 5.381 | 7.930 | 1.926 | -5.061 | 670 |
| Long-term debt | 3.250 | 3.250 | 3.000 | 3.000 | 80 |
| Short-term debt | 2.336 | 3.999 | 3.935 | 2.822 | 0 |
| Total debt | 5.586 | 7.249 | 6.935 | 5.822 | 80 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Founder | Founder | 2018 |
| Former (1) | ||
TG Unofficial title | Unofficial title | 2026 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2018 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Sarvo Mads Breckling | Founder | 0 companies |
| Anders Lyngborg Carlsen | Chairman | 0 companies |
| Johan Askari Bülow | Board of Directors | 0 companies |