| Revenue | DKK 2,7M | -99% |
| EBITDA | DKK 495K | -100% |
| Net profit | DKK 794,8M | +805% |
| Total assets | DKK 1B | +253% |
| Equity | DKK 1B | +311% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 35.012 | 37.275 | 62.644 | 83.401 | 115.117 | 184.042 | 2.733 |
| Staff expenses | -13.743 | -16.940 | -28.530 | -39.748 | -48.608 | -62.571 | -0 |
| EBITDA | 21.269 | 20.336 | 34.114 | 44.504 | 66.534 | 121.593 | 495 |
| Depreciation & amort. | 2.548 | -3.020 | -3.074 | -2.921 | -4.976 | -8.241 | -0 |
| EBIT | 18.721 | 17.316 | 31.040 | 41.583 | 61.558 | 113.352 | 495 |
| Net financials | -114 | -158 | -53 | -146 | -105 | -698 | 793.840 |
| Profit before tax | 18.607 | 17.158 | 30.987 | 41.437 | 61.453 | 112.653 | 794.335 |
| Tax | 4.659 | 4.289 | 7.587 | 10.315 | -13.800 | 24.828 | -484 |
| Net profit | 13.947 | 12.869 | 23.400 | 31.122 | 95.307 | 87.825 | 794.819 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 87.878 | 95.434 | 119.860 | 146.851 | 209.873 | 290.675 | 1.027.324 |
| Equity | 65.988 | 74.023 | 92.583 | 123.727 | 171.279 | 249.210 | 1.023.867 |
| Long-term debt | 8.238 | 7.685 | 7.117 | 6.530 | 75 | 75 | 0 |
| Short-term debt | 13.385 | 13.630 | 20.160 | 16.521 | 37.862 | 41.139 | 3.457 |
| Total debt | 21.622 | 21.315 | 27.277 | 23.051 | 37.937 | 41.214 | 3.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 1990 | — | — |
HF Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1990 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Asger Larsen | Management | 0 companies |
| Hans Frederik Carøe | Audit | 0 companies |