| Revenue | DKK 2,9M | +50% |
| EBITDA | DKK 1,6M | +138% |
| Net profit | DKK 1,2M | +153% |
| Total assets | DKK 3,8M | +19% |
| Equity | DKK 2,8M | +36% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.092 | 876 | 1.159 | 966 | 1.027 | 685 | 1.928 | 2.478 | 2.471 | 2.047 | 3.223 | 3.482 | 1.951 | 2.932 |
| Staff expenses | -1.037 | -619 | -676 | -676 | -666 | -442 | -659 | -1.108 | -1.200 | -1.214 | -1.717 | -1.788 | -1.283 | -1.340 |
| EBITDA | 55 | 258 | 537 | 290 | 362 | 243 | 1.269 | 1.370 | 1.272 | 833 | 1.507 | 1.695 | 669 | 1.592 |
| Depreciation & amort. | -123 | -69 | -6 | -10 | -18 | -0 | -0 | -0 | -0 | -0 | -24 | -37 | -37 | -36 |
| EBIT | -68 | 189 | 531 | 280 | 344 | 243 | 1.269 | 1.370 | 1.272 | 833 | 1.482 | 1.658 | 632 | 1.557 |
| Net financials | -98 | -99 | -46 | -46 | -29 | -1 | -2 | -6 | -13 | -12 | -12 | 4 | 8 | 1 |
| Profit before tax | -167 | -376 | 485 | 234 | 315 | 242 | 1.267 | 1.364 | 1.259 | 822 | 1.470 | 1.663 | 639 | 1.558 |
| Tax | -40 | -92 | 123 | 141 | 74 | 56 | 279 | 307 | 275 | 182 | 321 | 414 | 165 | 357 |
| Net profit | -127 | -284 | 362 | 93 | 241 | 186 | 988 | 1.057 | 983 | 639 | 1.149 | 1.249 | 474 | 1.201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.053 | 454 | 342 | 290 | 1.383 | 555 | 1.567 | 1.721 | 2.777 | 2.920 | 4.115 | 4.457 | 3.171 | 3.784 |
| Equity | -2.024 | -2.308 | -1.946 | -1.853 | -1.612 | -1.426 | -438 | 619 | 1.491 | 2.017 | 3.052 | 2.801 | 2.075 | 2.826 |
| Long-term debt | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.077 | 1.762 | 1.288 | 1.725 | 1.995 | 2.432 | 2.178 | 1.102 | 1.286 | 903 | 1.062 | 1.656 | 1.096 | 958 |
| Total debt | 3.077 | 2.762 | 2.288 | 2.143 | 2.995 | 2.432 | 2.178 | 1.102 | 1.286 | 903 | 1.062 | 1.656 | 1.096 | 958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2002 | — | — |
AS Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORMGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Arne Stormgaard | Management | 0 companies |
| Arne Stormgaard | Founder | 0 companies |
| Michael Lundgaard Jensen | Chairman | 0 companies |