| Revenue | DKK 3,1M | +10% |
| EBITDA | DKK 201K | +2226% |
| Net profit | DKK 78K | +192% |
| Total assets | DKK 645K | +7% |
| Equity | DKK 130K | +22% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -192 | 451 | 2.388 | 2.783 | 3.051 |
| Staff expenses | -1 | -742 | -1.697 | -2.792 | -2.850 |
| EBITDA | -193 | -291 | 691 | -9 | 201 |
| Depreciation & amort. | -0 | -40 | -41 | -41 | -41 |
| EBIT | -193 | -332 | 650 | -50 | 160 |
| Net financials | -1 | -1 | -3 | -3 | -5 |
| Profit before tax | -194 | -333 | 648 | -53 | 155 |
| Tax | -0 | -111 | 145 | 31 | 77 |
| Net profit | -194 | -221 | 502 | -85 | 78 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 62 | 713 | 1.040 | 602 | 645 |
| Equity | -90 | -311 | 191 | 107 | 130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 152 | 1.024 | 849 | 496 | 515 |
| Total debt | 152 | 1.024 | 849 | 496 | 515 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Founder | Founder | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sogol Memaran-Torbati | Founder | 0 companies |