| Revenue | SEK 9,8M | +19% |
| EBITDA | SEK 1,4M | +41% |
| Net profit | SEK 150K | -31% |
| Total assets | SEK 5M | +3% |
| Equity | SEK 1,9M | +8% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 3 889 | 3 618 | 4 164 | 5 921 | 7 261 | 8 230 | 9 802 |
| Staff expenses | — | — | — | — | — | — | — | −1 520 | −2 025 | −2 366 |
| EBITDA | 657 | 248 | −743 | 174 | −352 | 1 316 | 1 365 | 1 242 | 1 014 | 1 432 |
| Depreciation & amort. | −187 | −219 | −264 | −277 | −296 | −403 | −770 | −713 | −564 | −481 |
| EBIT | 470 | 29 | −1 007 | −103 | −648 | 913 | 595 | 529 | 450 | 950 |
| Net financials | −65 | −51 | −59 | −46 | −43 | −125 | −96 | −84 | −110 | −94 |
| Profit before tax | 134 | 2 | −511 | −149 | −213 | 788 | 371 | 333 | 253 | 219 |
| Tax | −30 | −2 | −0 | −0 | −0 | −0 | −103 | −55 | −36 | −69 |
| Net profit | 104 | 0 | −511 | −149 | −213 | 788 | 268 | 278 | 217 | 150 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 759 | 2 338 | 2 139 | 2 967 | 3 513 | 6 001 | 5 844 | 5 171 | 4 915 | 5 049 |
| Equity | 499 | 500 | 189 | 440 | 227 | 1 015 | 1 284 | 1 562 | 1 779 | 1 929 |
| Long-term debt | 667 | 315 | 223 | 0 | 0 | 1 708 | 2 656 | 1 274 | 1 129 | 390 |
| Short-term debt | 1 013 | 968 | 1 727 | 2 527 | 3 286 | 3 278 | 1 905 | 2 223 | 1 809 | 1 894 |
| Total debt | 1 680 | 1 283 | 1 950 | 2 527 | 3 286 | 4 986 | 4 561 | 3 497 | 2 938 | 2 284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Audit | Audit | 2025 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TE Audit | Audit | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Värmdö Musteri AB | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Otto Wallbom | Audit | 0 companies |
| Jonas Stefan Slätt | Chief Executive Officer | 0 companies |
| Thomas Erik Berg | Audit | 0 companies |
| Nikolaj Troels De Meza Skjernov | Chairman | 0 companies |
| Malin Sonja Sofia Skjernov | Board of Directors | 0 companies |