| Revenue | DKK 4,7M | -11% |
| EBITDA | DKK 1,6M | -42% |
| Net profit | DKK 292K | -79% |
| Total assets | DKK 10,3M | +55% |
| Equity | DKK 4M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.921 | 6.282 | 5.447 | 5.309 | 4.719 |
| Staff expenses | -4.347 | -4.079 | -3.942 | -2.555 | -3.113 |
| EBITDA | 240 | 1.686 | 1.505 | 2.753 | 1.606 |
| Depreciation & amort. | -439 | -840 | -994 | -862 | -734 |
| EBIT | -198 | 846 | 511 | 1.892 | 873 |
| Net financials | -27 | -63 | 11 | -73 | -470 |
| Profit before tax | -226 | 783 | 522 | 1.819 | 402 |
| Tax | -288 | 111 | 452 | 455 | 111 |
| Net profit | 62 | 672 | 70 | 1.364 | 292 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.791 | 5.037 | 5.223 | 6.652 | 10.338 |
| Equity | 1.558 | 2.230 | 2.300 | 3.664 | 3.956 |
| Long-term debt | 0 | 0 | 337 | 0 | 0 |
| Short-term debt | 1.128 | 2.736 | 2.422 | 2.926 | 6.330 |
| Total debt | 1.128 | 2.736 | 2.759 | 2.926 | 6.330 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM | Management | 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Malake Lars Peter Berthelsen Andersen | Management | 0 companies |