| Revenue | DKK 2,7M | -21% |
| EBITDA | DKK 383K | +92% |
| Net profit | DKK 69K | +173% |
| Total assets | DKK 5,3M | +22% |
| Equity | DKK 1,4M | +5% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.399 | 351 | 569 | 3.349 | 2.656 |
| Staff expenses | -1.625 | -1.394 | -1.545 | -3.120 | -2.272 |
| EBITDA | 1.774 | -1.043 | -976 | 200 | 383 |
| Depreciation & amort. | -4 | -10 | -56 | -69 | -52 |
| EBIT | 1.770 | -1.054 | -1.032 | 131 | 332 |
| Net financials | -164 | -190 | -155 | -251 | -186 |
| Profit before tax | 1.606 | -1.244 | -1.188 | -120 | 145 |
| Tax | 247 | -269 | -301 | -25 | 76 |
| Net profit | 1.359 | -974 | -887 | -95 | 69 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.096 | 6.088 | 4.735 | 4.364 | 5.318 |
| Equity | 108 | -867 | 1.447 | 1.352 | 1.421 |
| Long-term debt | 295 | 51 | 53 | 55 | 56 |
| Short-term debt | 4.691 | 6.904 | 3.236 | 2.957 | 3.840 |
| Total debt | 4.986 | 6.955 | 3.288 | 3.012 | 3.897 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2023 |
| Former (1) | ||
OV Management | Management | 2018 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2024 – 2025 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Mosbech Mosevang | Management | 0 companies |
| Ole Vilhelm Kobæk | Management | 0 companies |
| Kasper Nordentoft Gravesen | Board of Directors | 0 companies |
| Trine Kalstrup Christensen | Chairman | 0 companies |
| Jan Erik Ørum-Petersen | Board of Directors | 0 companies |