| Revenue | DKK -19K | +42% |
| EBITDA | DKK -19K | -42% |
| Net profit | DKK 1,2M | +154% |
| Total assets | DKK 3,8M | +134% |
| Equity | DKK 2M | +140% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -47 | -24 | -16 | -15 | -17 | 39 | 40 | 34 | 314 | -17 | -12 | -13 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -47 | -24 | -16 | -15 | -17 | 39 | 40 | 34 | 314 | -17 | -12 | -13 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -15 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -47 | -24 | -16 | -15 | -17 | 24 | 25 | 19 | 314 | -17 | -12 | -13 | -19 |
| Net financials | 433 | -909 | -634 | 339 | -333 | 115 | -474 | 468 | 412 | 470 | -496 | 263 | 472 | 1.063 |
| Profit before tax | 399 | -956 | -658 | 323 | -347 | 98 | -450 | 493 | 431 | 785 | -513 | 251 | 459 | 1.044 |
| Tax | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 2 | -115 |
| Net profit | 399 | -956 | -658 | 323 | -347 | 98 | -450 | 493 | 431 | 785 | -513 | 251 | 457 | 1.159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.235 | 3.094 | 2.424 | 2.812 | 2.500 | 2.504 | 1.946 | 2.302 | 2.249 | 2.539 | 1.348 | 1.377 | 1.616 | 3.787 |
| Equity | 914 | -42 | -700 | -377 | -724 | -626 | -1.076 | -583 | -152 | 632 | 119 | 370 | 827 | 1.986 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.321 | 3.136 | 3.124 | 3.188 | 3.224 | 3.130 | 3.022 | 2.885 | 2.401 | 1.907 | 1.229 | 1.007 | 789 | 1.801 |
| Total debt | 3.321 | 3.136 | 3.124 | 3.188 | 3.224 | 3.130 | 3.022 | 2.885 | 2.401 | 1.907 | 1.229 | 1.007 | 789 | 1.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S3M HOLDING A/S | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Kæregaard Jørgensen | Management | 0 companies |
| Merete Trap-Jensen | Board of Directors | 0 companies |
| Frank Borch-Olsen | Board of Directors | 0 companies |
| Øyvind Fagerstrand | Board of Directors | 0 companies |
| Mads Aage Kæregaard Memarzia | Board of Directors | 0 companies |
| Marcus Arnt Kæregaard Jørgensen | Board of Directors | 0 companies |