| Revenue | DKK -359K | — |
| EBITDA | DKK -3,4M | -1803% |
| Net profit | DKK -1,4M | -138% |
| Total assets | DKK 45,3M | +10% |
| Equity | DKK 36,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -129 | — | — | — | — | — | — | — | — | — | — | — | — | -359 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 |
| EBITDA | -129 | 143 | -210 | -137 | -165 | -160 | -144 | -138 | -132 | -176 | -172 | -178 | -180 | -3.429 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -129 | 143 | -210 | -137 | -165 | -160 | -144 | -138 | -132 | -176 | -172 | -178 | -180 | -3.429 |
| Net financials | 2.395 | -1.619 | 2.173 | 1.287 | 1.363 | 1.415 | 1.827 | 1.359 | 4.637 | 4.086 | -2.100 | 2.337 | 4.814 | 2.213 |
| Profit before tax | 2.266 | -815 | 1.963 | 1.150 | 1.375 | 1.538 | 1.983 | 1.521 | 4.779 | 4.193 | -1.986 | 2.691 | 4.633 | -1.217 |
| Tax | 538 | -168 | 465 | 247 | 148 | 244 | 573 | 41 | 979 | 766 | -532 | 435 | 945 | 167 |
| Net profit | 1.728 | -647 | 1.498 | 903 | 1.226 | 1.293 | 1.410 | 1.480 | 3.800 | 3.427 | -1.453 | 2.256 | 3.688 | -1.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.162 | 31.276 | 33.379 | 34.148 | 34.951 | 35.343 | 37.432 | 39.075 | 38.421 | 38.873 | 36.326 | 38.416 | 41.170 | 45.293 |
| Equity | 30.701 | 30.980 | 32.378 | 33.281 | 34.407 | 35.127 | 36.432 | 37.124 | 36.114 | 36.841 | 34.507 | 36.705 | 39.893 | 36.286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 460 | -296 | 1.001 | 867 | 544 | 216 | 1.000 | 1.951 | 2.307 | 2.033 | 1.819 | 1.711 | 1.277 | 9.007 |
| Total debt | 460 | -296 | 1.001 | 867 | 544 | 216 | 1.000 | 1.951 | 2.307 | 2.033 | 1.819 | 1.711 | 1.277 | 9.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Aksel Harrsen | Management | 0 companies |
| Martin Lavesen | Chairman | 0 companies |
| Peter Christian Wibroe | Board of Directors | 0 companies |
| Mette Wibroe Arndt | Board of Directors | 0 companies |
| Sven Hasse Kirk | Board of Directors | 0 companies |