| Revenue | DKK 379K | +33% |
| EBITDA | DKK 379K | +33% |
| Net profit | DKK 335K | +42% |
| Total assets | DKK 4,6M | +0% |
| Equity | DKK 1,5M | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 121 | 302 | 91 | 209 | 185 | 336 | 285 | 379 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -170 | -71 | -58 | -45 | 93 | 81 | 91 | 209 | 185 | 336 | 285 | 379 |
| Depreciation & amort. | -43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -241 | -170 | -71 | -58 | -45 | 93 | 81 | 91 | 209 | 185 | 336 | 285 | 379 |
| Net financials | 184 | 98 | 128 | 67 | 23 | -6 | -62 | -54 | -53 | -52 | -50 | -49 | -44 |
| Profit before tax | -57 | -72 | 57 | 9 | -22 | 87 | 19 | 38 | 156 | 133 | 286 | 236 | 335 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -57 | -72 | 57 | 9 | -22 | 87 | 19 | 38 | 156 | 133 | 286 | 236 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.125 | 1.543 | 1.100 | 865 | 593 | 4.453 | 4.428 | 4.330 | 4.477 | 4.452 | 4.711 | 4.587 | 4.577 |
| Equity | 2.102 | 1.530 | 1.087 | 846 | 574 | 411 | 319 | 357 | 513 | 646 | 932 | 1.168 | 1.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.596 | 1.428 | 1.256 | 1.080 | 901 | 718 | 532 | 342 |
| Short-term debt | 23 | 13 | 13 | 19 | 19 | 2.446 | 2.681 | 2.718 | 2.884 | 2.904 | 3.061 | 2.887 | 2.732 |
| Total debt | 23 | 13 | 13 | 19 | 19 | 4.042 | 4.108 | 3.973 | 3.964 | 3.805 | 3.779 | 3.419 | 3.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Founder | Founder | 1995 | — | — |
HG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Aggerholm Hansen | Founder | 0 companies |
| Hanne Grunnet Sandvad | Management | 0 companies |