| Revenue | DKK 6,9M | -12% |
| EBITDA | DKK 2,5M | -18% |
| Net profit | DKK 939K | -3% |
| Total assets | DKK 22,1M | +3% |
| Equity | DKK 5,1M | +22% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.412 | 4.975 | 4.789 | 7.773 | 6.858 |
| Staff expenses | -991 | -1.386 | -2.459 | -4.750 | -4.391 |
| EBITDA | 1.844 | 3.590 | 2.331 | 3.023 | 2.466 |
| Depreciation & amort. | -1.220 | -1.518 | -1.599 | -1.389 | -795 |
| EBIT | 624 | 2.072 | 732 | 1.634 | 1.671 |
| Net financials | -351 | -399 | -415 | -392 | -465 |
| Profit before tax | 273 | 1.672 | 317 | 1.242 | 1.206 |
| Tax | 59 | 370 | 73 | 278 | 267 |
| Net profit | 214 | 1.302 | 244 | 964 | 939 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.034 | 20.739 | 20.842 | 21.393 | 22.066 |
| Equity | 1.697 | 3.000 | 3.244 | 4.208 | 5.146 |
| Long-term debt | 12.800 | 11.278 | 10.101 | 11.958 | 11.800 |
| Short-term debt | 4.138 | 5.870 | 6.835 | 4.459 | 4.098 |
| Total debt | 16.938 | 17.148 | 16.936 | 16.418 | 15.898 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SG Management | Management | 2002 |
PE | Founder | 1986 |
| Former (2) | ||
FS Management | Management | 1986 – 2002 |
JA Audit | Audit | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1986 | |
| Board of Directors | 2014 | |
| Board of Directors | 2011 | |
| Former (4) | ||
| Board of Directors | 1986 – 2002 | |
| Board of Directors | 2002 – 2011 | |
| Board of Directors | 2002 – 2014 | |
| Board of Directors | 1986 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Snoer Christensen | Management | 0 companies |
| Jan Andersen | Audit | 0 companies |
| Steen Grænge | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Søren Steen Hansen | Board of Directors | 0 companies |
| Susanne Bloch Hansen | Board of Directors | 0 companies |
| Leif Grænge | Board of Directors | 0 companies |
| Jan Grænge | Board of Directors | 0 companies |
| Trine Bloch Grænge | Board of Directors | 0 companies |
| Thomas Steen Bloch-Heby | Board of Directors | 0 companies |
| Birgit Rosendal Kjærgaard | Board of Directors | 0 companies |