| Revenue | DKK 228K | +24% |
| EBITDA | DKK 228K | +24% |
| Net profit | DKK 94K | +90% |
| Total assets | DKK 2,5M | -2% |
| Equity | DKK 503K | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.608 | 5.591 | 4.967 | 4.313 | 3.598 | 3.319 | 236 | 81 | 141 | 165 | 232 | 221 | 184 | 228 |
| Staff expenses | -3.652 | -4.505 | -4.350 | -3.808 | -2.870 | -2.642 | -62 | -17 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 957 | 1.086 | 617 | 505 | 733 | 1.013 | 175 | -3 | 141 | 165 | 232 | 221 | 184 | 228 |
| Depreciation & amort. | -281 | 347 | 307 | 326 | -265 | -25 | -95 | -36 | -42 | -45 | -45 | -45 | -45 | -45 |
| EBIT | 676 | 739 | 310 | 179 | 468 | 987 | 80 | -39 | 99 | 120 | 187 | 177 | 139 | 183 |
| Net financials | -158 | -84 | -99 | -81 | -25 | -47 | -74 | -84 | -73 | -72 | -71 | -72 | -73 | -63 |
| Profit before tax | 517 | 656 | 210 | 98 | 443 | 940 | 6 | -123 | 25 | 48 | 116 | 104 | 67 | 121 |
| Tax | 135 | 159 | 54 | 14 | 91 | 214 | 1 | -27 | 6 | 11 | 28 | 24 | 17 | 27 |
| Net profit | 382 | 497 | 156 | 84 | 352 | 726 | 5 | -96 | 20 | 37 | 89 | 80 | 49 | 94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.317 | 6.488 | 5.767 | 4.969 | 5.023 | 3.412 | 3.920 | 3.470 | 3.439 | 3.007 | 2.757 | 2.779 | 2.565 | 2.509 |
| Equity | 1.946 | 2.243 | 1.899 | 1.983 | 2.335 | 926 | 230 | 134 | 154 | 191 | 280 | 360 | 409 | 503 |
| Long-term debt | 2.255 | 2.248 | 2.000 | 1.702 | 2.669 | 2.274 | 3.770 | 3.581 | 1.696 | 1.600 | 1.513 | 1.422 | 1.330 | 1.237 |
| Short-term debt | 2.974 | 1.839 | 1.699 | 1.125 | 1.109 | 1.100 | 1.560 | 1.301 | 1.363 | 978 | 713 | 733 | 549 | 479 |
| Total debt | 5.229 | 4.087 | 3.699 | 2.827 | 2.508 | 2.237 | 3.444 | 3.091 | 3.059 | 2.578 | 2.226 | 2.155 | 1.879 | 1.716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1999 | — | — |
EH Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SJA-HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Hansen | Management | 0 companies |
| Bent Smedsgaard Jensen | Board of Directors | 0 companies |
| Knud Hansen | Chairman | 0 companies |