| Revenue | DKK 1M | +18% |
| EBITDA | DKK 127K | +471% |
| Net profit | DKK 98K | +619% |
| Total assets | DKK 726K | +27% |
| Equity | DKK 397K | +33% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 755 | 2.660 | 2.092 | 791 | 806 | 621 | 905 | 948 | 921 | 595 | 917 | 891 | 870 | 1.025 |
| Staff expenses | -695 | -677 | -673 | -688 | -670 | -584 | -732 | -742 | -711 | -652 | -769 | -649 | -848 | -898 |
| EBITDA | 60 | 214 | 76 | 104 | 136 | 37 | 174 | 206 | 210 | -57 | 148 | 243 | 22 | 127 |
| Depreciation & amort. | -16 | -7 | -5 | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | 207 | 72 | 104 | 135 | 35 | 174 | 206 | 210 | -57 | 148 | 243 | 22 | 127 |
| Net financials | -43 | -31 | -26 | -6 | -6 | -1 | -1 | -7 | -0 | -1 | -4 | -3 | -0 | -0 |
| Profit before tax | 1 | 270 | 46 | 97 | 129 | 35 | 173 | 199 | 210 | -57 | 145 | 239 | 22 | 127 |
| Tax | -0 | 47 | 15 | 26 | 30 | 8 | 39 | 44 | 50 | -0 | 20 | 54 | 8 | 29 |
| Net profit | 1 | 223 | 31 | 71 | 99 | 27 | 134 | 155 | 160 | -57 | 125 | 186 | 14 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 511 | 479 | 404 | 590 | 496 | 692 | 940 | 963 | 499 | 789 | 879 | 569 | 726 |
| Equity | -187 | 37 | 67 | 138 | 238 | 265 | 399 | 404 | 414 | 207 | 332 | 403 | 299 | 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 49 | 43 | 45 | 67 | 54 | 54 |
| Short-term debt | 686 | 474 | 411 | 266 | 353 | 231 | 294 | 492 | 500 | 249 | 413 | 409 | 217 | 275 |
| Total debt | 686 | 474 | 411 | 266 | 353 | 231 | 294 | 536 | 549 | 292 | 457 | 476 | 271 | 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2003 | — | — |
PO Management | Management | 2007 | — | — |
SF Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVALE Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Brian Olsen | Management | 0 companies |
| Poul-Erik Olsen | Management | 0 companies |
| Steen Filborne Schönebeck | Founder | 0 companies |
| Anders Fisker | Board of Directors | 0 companies |
| Marianne Lohse | Board of Directors | 0 companies |
| Per Hugo Thomsen | Chairman | 0 companies |