| Revenue | DKK -247K | -65% |
| EBITDA | DKK -2,2M | +2% |
| Net profit | DKK -2,1M | +48% |
| Total assets | DKK 1,1M | +113% |
| Equity | DKK -5M | +6% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 455 | 195 | -1.940 | -1.636 | -710 | -247 |
| Staff expenses | -366 | -148 | -1.411 | -1.444 | -1.502 | -1.927 |
| EBITDA | 89 | 47 | -3.351 | -3.080 | -2.212 | -2.174 |
| Depreciation & amort. | -10 | -10 | -1.657 | -1.657 | -1.657 | -0 |
| EBIT | 79 | 37 | -5.008 | -4.737 | -3.869 | -2.174 |
| Net financials | -11 | -148 | -245 | -549 | -250 | -464 |
| Profit before tax | 68 | -111 | -5.253 | -5.286 | -4.119 | -2.638 |
| Tax | -0 | -1.150 | 76 | -0 | -0 | -495 |
| Net profit | 68 | 1.039 | -5.329 | -5.286 | -4.119 | -2.142 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 3.088 | 6.580 | 4.402 | 1.971 | 518 | 1.104 |
| Equity | 2.767 | 3.806 | -1.523 | -6.809 | -5.340 | -5.035 |
| Long-term debt | 160 | 2.411 | 5.456 | 7.550 | 4.520 | 3.795 |
| Short-term debt | 162 | 363 | 469 | 1.230 | 1.337 | 2.344 |
| Total debt | 322 | 2.774 | 5.925 | 8.780 | 5.858 | 6.139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Product Data ApS | Company | 25.0% | 25.0% | 2025 |
Kope Invest ApS | Company | 25.0% | 25.0% | 2025 |
Kolenda Et ApS | Company | 15.0% | 15.0% | 2025 |
SMandrup Holding ApS | Company | 15.0% | 15.0% | 2023 |
Kresten Banke Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Mandrup | Management | 0 companies |
| Kresten Banke | Board of Directors | 0 companies |
| Alin Vasile Baltatescu | Board of Directors | 0 companies |
| Søren Ancher Arnsbo | Board of Directors | 0 companies |
| Frederik Güldner Kolenda | Chairman | 0 companies |
| Jonas Guldbæk Greve | Chairman | 0 companies |