| Revenue | DKK 13,9M | +64% |
| EBITDA | DKK 4,4M | +222% |
| Net profit | DKK 3,2M | +266% |
| Total assets | DKK 11M | +19% |
| Equity | DKK 6,3M | +60% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 2.075 | 4.355 | 5.594 | 8.641 | 8.453 | 13.860 |
| Staff expenses | -1.719 | -3.141 | -4.008 | -5.767 | -7.101 | -9.508 |
| EBITDA | 356 | 1.214 | 1.586 | 2.874 | 1.352 | 4.352 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 356 | 1.214 | 1.586 | 2.874 | 1.352 | 4.352 |
| Net financials | -1 | 458 | 234 | 174 | -162 | -133 |
| Profit before tax | 354 | 1.671 | 1.821 | 3.048 | 1.190 | 4.219 |
| Tax | 85 | 282 | 371 | 708 | 320 | 1.034 |
| Net profit | 270 | 1.390 | 1.450 | 2.339 | 870 | 3.185 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.815 | 3.143 | 4.618 | 6.915 | 9.240 | 10.959 |
| Equity | 670 | 1.797 | 2.611 | 4.228 | 3.905 | 6.257 |
| Long-term debt | 0 | 282 | 350 | 663 | 259 | 914 |
| Short-term debt | 1.145 | 1.065 | 1.658 | 2.024 | 5.075 | 3.788 |
| Total debt | 1.145 | 1.346 | 2.008 | 2.687 | 5.334 | 4.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Copenhagen Data Trust ApS | Company | 20.0% | 20.0% | 2019 |
VIRGINIAWAY ApS | Company | 20.0% | 20.0% | 2019 |
doma-L ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 20.0% | 20.0% | 2019 | |
Emion ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Sarmad Salah Reda | Management | 0 companies |
| Troels Lindgård | Board of Directors | 0 companies |
| Gunnar Thomas Holberg Bladh | Board of Directors | 0 companies |
| Donnie Mark Lund | Board of Directors | 0 companies |
| Stefan Avendaño Sønderup | Chairman | 0 companies |