| Revenue | DKK 7,5M | +756% |
| EBITDA | DKK 7,5M | +5102% |
| Net profit | DKK 6,5M | +1506% |
| Total assets | DKK 12,7M | +2% |
| Equity | DKK 12,1M | +117% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253 | 945 | 1.766 | 1.293 | 953 | 325 | 662 | 669 | 874 | 7.484 |
| Staff expenses | -191 | -133 | -133 | -132 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 812 | 1.633 | 1.161 | 950 | 325 | 662 | 669 | -150 | 7.484 |
| Depreciation & amort. | 56 | 196 | -342 | -334 | -4.253 | -190 | -448 | -448 | -403 | -0 |
| EBIT | 7 | 616 | 1.291 | 827 | -3.303 | 134 | 214 | 221 | -553 | 7.484 |
| Net financials | -80 | 1.557 | 2.498 | 7.165 | -1.778 | 254 | -657 | -165 | -40 | 36 |
| Profit before tax | -73 | 2.172 | 3.789 | 7.992 | -5.082 | 388 | -444 | 56 | -593 | 7.520 |
| Tax | 26 | 753 | -66 | -89 | 13 | -79 | 12 | 12 | -130 | 1.021 |
| Net profit | -99 | 1.419 | 3.855 | 8.081 | -5.095 | 467 | -456 | 44 | -462 | 6.499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.000 | 30.548 | 32.399 | 41.361 | 31.169 | 30.634 | 22.372 | 13.380 | 12.441 | 12.700 |
| Equity | 12.722 | 7.628 | 10.983 | 17.565 | 12.470 | 12.938 | 12.482 | 6.026 | 5.563 | 12.062 |
| Long-term debt | 7.896 | 13.916 | 13.488 | 13.090 | 7.539 | 7.716 | 7.181 | 6.634 | 6.095 | 0 |
| Short-term debt | 383 | 9.003 | 7.928 | 10.707 | 11.159 | 9.981 | 2.709 | 721 | 783 | 638 |
| Total debt | 8.278 | 22.919 | 21.416 | 23.796 | 18.699 | 17.696 | 9.890 | 7.355 | 6.878 | 638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
SA Management | Management | 1991 | — | — |
JN Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEMA HOLDING 2014 ApS | Company | 100.0% | 100.0% | 2016 |
SK INVEST AF 8.4.2003 ApS | Company | 33.3% | 33.3% | 2014 |
RETEGA A/S | Company | 33.3% | 33.3% | 2014 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Steen Aabo | Management | 0 companies |
| Jens Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Dines Bredal Schmidt Nielsen | Board of Directors | 0 companies |
| Karen Haahr Ersgard | Chairman | 0 companies |
| Ole Møller Jespersen | Board of Directors | 0 companies |
| Bent Mebus | Chairman | 0 companies |
| Vagn Trend Poulsen | Board of Directors | 0 companies |
| Niels Hykkelbjerg Graversen | Chairman | 0 companies |
| Henning Bjerregaard Pedersen | Chairman | 0 companies |