| Revenue | DKK 5,5M | -35% |
| EBITDA | DKK -2,7M | -221% |
| Net profit | DKK -2,3M | -247% |
| Total assets | DKK 5,6M | -9% |
| Equity | DKK -892K | -137% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.894 | 6.499 | 5.468 | 8.530 | 5.514 |
| Staff expenses | -3.644 | -6.282 | -4.722 | -6.313 | -8.207 |
| EBITDA | 250 | 217 | 746 | 2.217 | -2.692 |
| Depreciation & amort. | -0 | -0 | -14 | -90 | -106 |
| EBIT | 250 | 217 | 732 | 2.128 | -2.798 |
| Net financials | -21 | -26 | -56 | -52 | -149 |
| Profit before tax | 229 | 192 | 676 | 2.075 | -2.947 |
| Tax | 58 | 53 | 171 | 472 | -598 |
| Net profit | 171 | 138 | 505 | 1.603 | -2.350 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.648 | 4.014 | 3.284 | 6.121 | 5.563 |
| Equity | 276 | 384 | 890 | 2.433 | -892 |
| Long-term debt | 0 | 53 | 167 | 231 | 867 |
| Short-term debt | 2.372 | 3.577 | 2.227 | 3.201 | 5.587 |
| Total debt | 2.372 | 3.630 | 2.395 | 3.432 | 6.455 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SW Management | Management | 2025 |
MS Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (1) | ||
SD Management | Management | 2020 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Dall | Management | 0 companies |
| Simon Wind | Management | 0 companies |
| Mikkel Steen Hansen | Chief Executive Officer | 0 companies |