| Revenue | DKK 126K | -8% |
| EBITDA | DKK 126K | -8% |
| Net profit | DKK 86K | -31% |
| Total assets | DKK 3,9M | +2% |
| Equity | DKK 1,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 24 | 26 | 40 | 43 | 39 | 92 | 73 | 96 | 133 | 114 | 56 | 137 | 126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 24 | 158 | 40 | 43 | 39 | 92 | 73 | 96 | 133 | 114 | 56 | 137 | 126 |
| Depreciation & amort. | -14 | -14 | 66 | -0 | -0 | -0 | -0 | -0 | -0 | -890 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 10 | 92 | 40 | 43 | 39 | 92 | 73 | 96 | -758 | 114 | 56 | 137 | 126 |
| Net financials | 7 | 10 | 9 | 4 | -1 | 11 | 5 | 10 | -19 | -6 | 5 | 3 | 20 | -11 |
| Profit before tax | 17 | 20 | 100 | 44 | 42 | 50 | 97 | 83 | 77 | -763 | 119 | 59 | 157 | 115 |
| Tax | 4 | 5 | 13 | 10 | 9 | 8 | 20 | 16 | 21 | 36 | 26 | 13 | 31 | 29 |
| Net profit | 13 | 15 | 87 | 33 | 33 | 42 | 77 | 67 | 56 | -800 | 93 | 45 | 125 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.804 | 1.836 | 1.932 | 2.081 | 1.991 | 3.552 | 3.950 | 4.017 | 4.396 | 3.626 | 3.673 | 3.705 | 3.853 | 3.929 |
| Equity | 1.784 | 1.799 | 1.886 | 1.919 | 1.952 | 1.994 | 2.071 | 2.138 | 2.194 | 1.394 | 1.487 | 1.533 | 1.658 | 1.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 37 | 46 | 161 | 39 | 1.558 | 1.879 | 1.879 | 2.202 | 2.232 | 2.185 | 2.173 | 2.195 | 2.185 |
| Total debt | 20 | 37 | 46 | 161 | 39 | 1.558 | 1.879 | 1.879 | 2.202 | 2.232 | 2.185 | 2.173 | 2.195 | 2.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Founder | Founder | 2003 | — | — |
JE Audit | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Aabel Jensen | Founder | 0 companies |
| Jan Ekmann Hørsel | Audit | 0 companies |