| Revenue | DKK -446K | -3% |
| EBITDA | DKK -446K | +3% |
| Net profit | DKK -44,7M | -469% |
| Total assets | DKK 440,5M | -11% |
| Equity | DKK 245,9M | -15% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | -15 | -1.437 | -461 | -446 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -1.437 | -461 | -446 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -15 | -1.437 | -461 | -446 |
| Net financials | 0 | 4.570 | -7.137 | -43.907 |
| Profit before tax | -15 | 3.133 | -7.598 | -44.353 |
| Tax | -3 | -662 | 247 | 313 |
| Net profit | -12 | 3.795 | -7.845 | -44.666 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 403 | 193.763 | 494.749 | 440.496 |
| Equity | 388 | 142.958 | 290.708 | 245.911 |
| Long-term debt | 0 | 37.013 | 131.603 | 94.652 |
| Short-term debt | 15 | 13.792 | 72.438 | 97.769 |
| Total debt | 15 | 50.805 | 204.041 | 192.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2022 | — | — |
AB Management | Management | 2024 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 90.0% | 2024 | |
| Individual | 5.0% | 0.0% | 2024 | |
TVB INVEST ApS | Company | 5.0% | 0.0% | 2024 |
Dørffler Heilskov Holding ApS | Company | 5.0% | 0.0% | 2024 |
LINDHOLT INVEST ApS | Company | 5.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Scorpio Mixer LLP | Founder | 0 companies |
| Allan Baadsgaard Mønsted | Management | 0 companies |
| Thomas Vanting Bagger | Chief Executive Officer | 0 companies |
| Alfonso Luis Caro Vazquez | Board of Directors | 0 companies |
| Mats Åke Lundgren | Chairman | 0 companies |
| Ian Martin Lloyd Jones | Board of Directors | 0 companies |