| Revenue | DKK 3,2M | +24% |
| EBITDA | DKK -828K | +71% |
| Net profit | DKK -1,2M | +53% |
| Total assets | DKK 9,2M | -12% |
| Equity | DKK -4,3M | -40% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 3.974 | 4.740 | 2.603 | 3.223 |
| Staff expenses | -3.938 | -5.712 | -5.469 | -4.051 |
| EBITDA | 35 | -972 | -2.866 | -828 |
| Depreciation & amort. | -169 | -214 | -227 | -248 |
| EBIT | -133 | -1.186 | -3.092 | -1.076 |
| Net financials | 157 | -28 | -244 | -541 |
| Profit before tax | 24 | -1.215 | -3.337 | -1.618 |
| Tax | 36 | -265 | -732 | -400 |
| Net profit | -12 | -950 | -2.604 | -1.218 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 10.477 | 10.775 | 10.381 | 9.167 |
| Equity | 488 | -461 | -3.066 | -4.283 |
| Long-term debt | 2.828 | 2.258 | 706 | 141 |
| Short-term debt | 7.127 | 8.848 | 12.538 | 13.091 |
| Total debt | 9.954 | 11.106 | 13.243 | 13.232 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SM Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Michael Jensen | Management | 0 companies |
| Jesper Martin Abkjær Petersen | Chairman | 0 companies |
| Niels Jørgen Jørgensen | Board of Directors | 0 companies |