| Revenue | DKK -23K | +29% |
| EBITDA | DKK -23K | -29% |
| Net profit | DKK -529K | -165% |
| Total assets | DKK 3,5M | -22% |
| Equity | DKK 3,4M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -12 | -11 | -21 | -45 | -41 | -447 | -31 | -24 | -19 | -24 | -17 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -12 | -11 | -21 | -45 | -41 | -447 | -31 | -24 | -19 | -24 | -17 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -7 | -12 | -11 | -21 | -45 | -41 | -447 | -31 | -24 | -19 | -24 | -17 | -23 |
| Net financials | -130 | 284 | 930 | 654 | 5 | 781 | 68 | -124 | 241 | 1.096 | -383 | 379 | 1.067 | -639 |
| Profit before tax | -123 | 283 | 919 | 643 | -16 | 736 | 27 | -572 | 210 | 1.072 | -402 | 354 | 1.049 | -661 |
| Tax | -0 | -13 | -38 | 152 | 5 | 163 | 6 | -3 | 8 | 236 | -87 | 78 | 236 | -132 |
| Net profit | -123 | 297 | 956 | 492 | -21 | 572 | 21 | -569 | 202 | 836 | -315 | 276 | 814 | -529 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.111 | 5.029 | 5.646 | 6.175 | 5.511 | 5.690 | 5.145 | 4.211 | 3.888 | 4.667 | 4.024 | 4.005 | 4.478 | 3.477 |
| Equity | 4.717 | 4.714 | 5.371 | 5.562 | 5.241 | 5.514 | 5.035 | 4.166 | 3.868 | 4.404 | 3.789 | 3.765 | 4.279 | 3.450 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 314 | 275 | 612 | 270 | 176 | 110 | 45 | 20 | 263 | 235 | 240 | 199 | 27 |
| Total debt | 394 | 314 | 275 | 612 | 270 | 176 | 110 | 45 | 20 | 263 | 235 | 240 | 199 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1981 | — | — | |
SA Management | Management | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 1981 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet E. Bagger-Petersen | Audit | 0 companies |
| Søren Arnold Lyhne | Management | 0 companies |
| Jesper Ole Lundgren | Chairman | 0 companies |
| Carl Anders Bryld | Board of Directors | 0 companies |
| Ellinor Brask-Nielsen | Board of Directors | 0 companies |
| Peter Harry Krag | Board of Directors | 0 companies |