| Revenue | DKK 158K | +10% |
| EBITDA | DKK 158K | +10% |
| Net profit | DKK 85K | +16% |
| Total assets | DKK 3M | +4% |
| Equity | DKK 2,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 | 268 | 219 | 76 | 159 | 93 | 169 | 162 | 42 | 111 | 75 | 143 | 158 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 260 | 268 | 219 | 76 | 159 | 93 | 169 | 162 | 42 | 111 | 75 | 143 | 158 |
| Depreciation & amort. | -45 | -47 | -193 | -142 | -182 | -37 | -37 | -37 | -42 | -49 | -49 | -49 | -52 |
| EBIT | 215 | 221 | 26 | -66 | -23 | 56 | 132 | 125 | -0 | 62 | 26 | 94 | 106 |
| Net financials | -31 | -26 | -22 | -17 | -2 | -2 | -1 | -2 | -10 | -4 | -5 | 0 | 3 |
| Profit before tax | 184 | 195 | 4 | -83 | -25 | 54 | 131 | 123 | -10 | 57 | 21 | 94 | 109 |
| Tax | 47 | 47 | 3 | -17 | -23 | 12 | 29 | 27 | -2 | 13 | 5 | 21 | 24 |
| Net profit | 137 | 148 | 1 | -66 | -2 | 42 | 102 | 96 | -8 | 45 | 16 | 74 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.195 | 3.268 | 3.171 | 2.946 | 3.349 | 2.820 | 2.844 | 2.901 | 2.873 | 2.831 | 2.867 | 2.887 | 2.997 |
| Equity | 2.751 | 2.899 | 2.900 | 2.834 | 2.782 | 2.772 | 2.822 | 2.864 | 2.855 | 2.800 | 2.817 | 2.831 | 2.917 |
| Long-term debt | 243 | 207 | 169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 199 | 140 | 100 | 112 | 567 | 48 | 22 | 32 | 15 | 15 | 31 | 15 | 15 |
| Total debt | 442 | 347 | 269 | 112 | 567 | 48 | 22 | 32 | 15 | 15 | 31 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Graarup | Founder | 0 companies |