| Revenue | DKK -4K | -24% |
| EBITDA | DKK -4K | +24% |
| Net profit | DKK -7K | -16% |
| Total assets | DKK 112K | +13% |
| Equity | DKK 37K | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | — | 190 | 136 | 19 | 47 | 48 | 29 | 5 | 11 | -1 | 0 | -6 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 0 | 190 | 136 | 19 | 47 | 48 | 29 | 5 | 11 | -1 | 0 | -6 | -4 |
| Depreciation & amort. | -32 | -0 | -0 | -4 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | 0 | 190 | 131 | 8 | 47 | 48 | 29 | 5 | 11 | -1 | 0 | -6 | -4 |
| Net financials | 0 | 0 | 0 | 0 | -0 | 2 | 2 | 2 | 3 | -1 | -1 | 0 | 0 | -2 |
| Profit before tax | -38 | 0 | 190 | 131 | 7 | 50 | 50 | 31 | 8 | 11 | -2 | 0 | -6 | -7 |
| Tax | -9 | -0 | 50 | 31 | 2 | 11 | 11 | 7 | 2 | 2 | -0 | -0 | -0 | -0 |
| Net profit | -29 | 0 | 141 | 101 | 6 | 39 | 39 | 24 | 6 | 8 | -2 | 0 | -6 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 487 | 0 | 506 | 438 | 527 | 511 | 374 | 341 | 310 | 221 | 173 | 183 | 99 | 112 |
| Equity | 220 | 0 | 206 | 306 | 312 | 299 | 285 | 255 | 189 | 138 | 137 | 137 | 44 | 37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -267 | 0 | 300 | 131 | 215 | 212 | 90 | 86 | 121 | 83 | 37 | 46 | 55 | 75 |
| Total debt | -267 | 0 | 300 | 131 | 215 | 212 | 90 | 86 | 121 | 83 | 37 | 46 | 55 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LM Management | Management | 2003 | — | — |
OL Unofficial title | Unofficial title | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAIBOT HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Tobias | Chief Executive Officer | 0 companies |
| Lars Møller Nielsen | Management | 0 companies |
| Ole Larsen | Unofficial title | 0 companies |
| Berit Jørgensen | Board of Directors | 0 companies |