| Revenue | DKK 12,9M | +7% |
| EBITDA | DKK 3,3M | +3815% |
| Net profit | DKK 2,1M | +396% |
| Total assets | DKK 13M | +71% |
| Equity | DKK 2,3M | +744% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.202 | 9.451 | 9.392 | 11.651 | 15.866 | 17.353 | 18.277 | 17.599 | 12.084 | 11.482 | 12.412 | 12.236 | 12.085 | 12.911 |
| Staff expenses | -8.647 | -8.791 | -8.810 | -11.124 | -14.263 | -15.968 | -17.456 | -16.762 | -13.944 | -11.086 | -11.207 | -11.661 | -12.032 | -9.645 |
| EBITDA | 555 | 660 | 582 | 527 | 1.603 | 1.384 | 821 | 836 | -1.860 | 396 | 1.205 | 553 | -88 | 3.266 |
| Depreciation & amort. | -401 | -415 | -351 | -368 | -195 | -602 | -499 | -704 | -596 | -213 | -510 | -697 | -574 | -542 |
| EBIT | 154 | 245 | 231 | 159 | 1.408 | 782 | 323 | 133 | -2.456 | 183 | 695 | -144 | -662 | 2.724 |
| Net financials | -105 | 111 | -93 | -29 | 139 | 82 | 25 | -90 | -60 | -18 | -340 | -219 | -180 | -92 |
| Profit before tax | 49 | 356 | 137 | 130 | 1.547 | 865 | 348 | 43 | -2.516 | 165 | 355 | -364 | -842 | 2.632 |
| Tax | 12 | 50 | 37 | 34 | 330 | 202 | 61 | 28 | -549 | 52 | 87 | -57 | -150 | 581 |
| Net profit | 37 | 306 | 100 | 95 | 1.217 | 663 | 287 | 14 | -1.967 | 113 | 268 | -306 | -692 | 2.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.046 | 4.335 | 6.537 | 5.173 | 8.248 | 9.582 | 12.216 | 11.276 | 8.544 | 9.297 | 9.160 | 11.199 | 7.579 | 12.963 |
| Equity | 1.229 | 1.536 | 1.286 | 1.382 | 2.599 | 2.861 | 3.148 | 3.163 | 1.006 | 1.119 | 1.387 | 968 | 276 | 2.327 |
| Long-term debt | 1.204 | 925 | 625 | 222 | 36 | 391 | 1.202 | 1.296 | 464 | 0 | 602 | 499 | 293 | 600 |
| Short-term debt | 2.523 | 1.873 | 4.589 | 3.567 | 5.515 | 6.152 | 7.628 | 6.559 | 7.075 | 8.179 | 7.171 | 9.732 | 7.011 | 9.815 |
| Total debt | 3.728 | 2.799 | 5.214 | 3.789 | 5.551 | 6.543 | 8.830 | 7.855 | 7.539 | 8.179 | 7.773 | 10.231 | 7.303 | 10.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 2000 | — | — |
AE Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMLING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bryde | Audit | 0 companies |
| Anders Engelbrecht | Management | 0 companies |
| Jørn Grankvist | Chairman | 0 companies |
| Peter Engelbrecht | Board of Directors | 0 companies |
| Nadia Kløvedal Reich | Chairman | 0 companies |
| Annacarina Stevelt Staunstrup Hølledig | Board of Directors | 0 companies |
| Allan Koch | Chairman | 0 companies |
| Lars Odd Pettersen | Chairman | 0 companies |
| Sven Johan Dyrdal | Board of Directors | 0 companies |
| Hannah Dalsgaard | Board of Directors | 0 companies |