| Revenue | DKK 7,5M | +1% |
| EBITDA | DKK 4,3M | -2% |
| Net profit | DKK 2,9M | -72% |
| Total assets | DKK 117M | -35% |
| Equity | DKK 88,3M | -41% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 9.646 | 8.837 | 13.014 | 8.931 | 7.423 | 7.491 |
| Staff expenses | -2.746 | -3.209 | -2.621 | -3.458 | -3.101 | -3.235 |
| EBITDA | 6.900 | 5.628 | 10.393 | 5.473 | 4.321 | 4.256 |
| Depreciation & amort. | -541 | -499 | -509 | -563 | -548 | -592 |
| EBIT | 6.359 | 5.129 | 9.884 | 4.910 | 3.774 | 3.664 |
| Net financials | -2.331 | 6.091 | -2.292 | 1.665 | 9.194 | -292 |
| Profit before tax | 4.028 | 11.220 | 7.592 | 6.575 | 12.968 | 3.372 |
| Tax | 470 | 2.056 | 2.332 | 806 | 2.759 | 518 |
| Net profit | 3.558 | 9.164 | 5.259 | 5.770 | 10.209 | 2.854 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 163.016 | 167.897 | 165.722 | 172.243 | 180.603 | 117.019 |
| Equity | 133.865 | 130.329 | 132.589 | 139.194 | 149.403 | 88.257 |
| Long-term debt | 14.501 | 14.591 | 14.591 | 14.591 | 17.414 | 15.081 |
| Short-term debt | 3.843 | 13.279 | 8.072 | 9.602 | 5.139 | 5.356 |
| Total debt | 18.344 | 27.870 | 22.663 | 24.193 | 22.553 | 20.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gjeddesdal Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Martin Nymann | Management | 0 companies |
| Anne Helena Mousten Nymann | Chairman | 0 companies |
| Jens Kristian Mølbak | Board of Directors | 0 companies |
| Anne Marie Nymann | Board of Directors | 0 companies |