| Revenue | SEK 8,1M | +27% |
| EBITDA | SEK 192K | +103% |
| Net profit | SEK 172K | +103% |
| Total assets | SEK 3,1M | -23% |
| Equity | SEK -2M | +8% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 185 622 | 166 668 | 97 692 | 47 010 | 57 651 | 34 787 | 6 424 | 8 137 |
| Staff expenses | — | — | — | — | — | — | — | — | — | — |
| EBITDA | 1 033 | −3 907 | 2 274 | 1 047 | −282 | −670 | 3 876 | −6 | −6 204 | 192 |
| Depreciation & amort. | −0 | −5 | −142 | −169 | −169 | −169 | −170 | −33 | −5 | −5 |
| EBIT | 1 033 | −3 912 | 2 132 | 878 | −451 | −839 | 3 706 | −39 | −6 209 | 187 |
| Net financials | −10 | −104 | −126 | −42 | −62 | −9 | −46 | 152 | 130 | 32 |
| Profit before tax | 762 | −3 229 | 961 | 369 | 173 | −21 | 3 659 | 113 | −6 079 | 219 |
| Tax | −172 | −0 | −690 | −309 | −171 | −547 | −0 | −0 | −0 | −47 |
| Net profit | 590 | −3 229 | 271 | 60 | 2 | −568 | 3 659 | 113 | −6 079 | 172 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 945 | 39 103 | 49 714 | 29 039 | 21 149 | 21 899 | 38 052 | 11 707 | 3 986 | 3 056 |
| Equity | 2 729 | 400 | 671 | 732 | 734 | 166 | 3 825 | 3 938 | −2 140 | −1 968 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34 429 | 38 703 | 47 997 | 26 795 | 19 589 | 21 733 | 34 227 | 7 769 | 6 126 | 5 024 |
| Total debt | 34 429 | 38 703 | 47 997 | 26 795 | 19 589 | 21 733 | 34 227 | 7 769 | 6 126 | 5 024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Authorized Recipient of Service | Authorized Recipient of Service | 2022 | — | — |
SV Authorized Recipient of Service | Authorized Recipient of Service | 2025 | — | — |
MK Audit | Audit | 2022 | — | — |
SM | Audit | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Board Member | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARSALIS HOLDING OÜ | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Björn Mattias Isberg | Authorized Recipient of Service | 0 companies |
| Sergey Voroshilov | Authorized Recipient of Service | 0 companies |
| Maire Kivila | Audit | 0 companies |
| Stig Michael Johansson | Audit | 0 companies |
| Reet Reimets | Deputy Board Member | 0 companies |
| Erich Reimets | Board of Directors | 0 companies |