| Revenue | DKK 14,8M | -27% |
| EBITDA | DKK 2,2M | -75% |
| Net profit | DKK -1,7M | -143% |
| Total assets | DKK 54M | -17% |
| Equity | DKK 13,4M | -25% |
| Employees | 23 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.335 | 7.610 | 18.687 | 20.173 | 14.768 |
| Staff expenses | -5.720 | -5.088 | -10.108 | -11.303 | -12.087 |
| EBITDA | 1.614 | 2.522 | 8.504 | 8.869 | 2.190 |
| Depreciation & amort. | -579 | -660 | -760 | -1.634 | -2.448 |
| EBIT | 1.036 | 1.862 | 7.744 | 7.235 | -258 |
| Net financials | 831 | 1.097 | -686 | -2.091 | -1.925 |
| Profit before tax | 1.866 | 2.959 | 7.057 | 5.144 | -2.183 |
| Tax | 124 | 303 | 1.586 | 1.137 | -463 |
| Net profit | 1.742 | 2.656 | 5.471 | 4.007 | -1.720 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.895 | 36.417 | 51.863 | 64.896 | 54.015 |
| Equity | 12.515 | 14.500 | 15.335 | 17.842 | 13.375 |
| Long-term debt | 4.154 | 4.867 | 1.695 | 5.929 | 3.072 |
| Short-term debt | 13.756 | 16.537 | 34.605 | 39.839 | 37.097 |
| Total debt | 17.910 | 21.404 | 36.299 | 45.768 | 40.169 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SA Management | Management | 1997 |
KE Management | Management | 1997 |
| Former (2) | ||
ET | Audit | 1997 – 1997 |
PE Management | Management | 1997 – 1997 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Svend Aage Jensen | Management | 0 companies |
| Kurt Eg | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |