| Revenue | DKK -2K | -104% |
| EBITDA | DKK -2K | -104% |
| Net profit | DKK -5K | -114% |
| Total assets | DKK 39K | -33% |
| Equity | DKK 31K | -15% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 401 | -38 | 19 | 25 | 4 | 31 | 3 | 0 | 58 | 60 | 33 | 16 | 52 | -2 |
| Staff expenses | -253 | -62 | -10 | -7 | -14 | -125 | -67 | -0 | -1 | -30 | -0 | -0 | -0 | -0 |
| EBITDA | 148 | -133 | 29 | 18 | -10 | -94 | -65 | 0 | 57 | 30 | 33 | 16 | 52 | -2 |
| Depreciation & amort. | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 106 | -133 | 29 | 18 | -10 | -94 | -65 | 0 | 57 | 30 | 33 | 16 | 52 | -2 |
| Net financials | -33 | -1 | -5 | -2 | -2 | -5 | -9 | -6 | -6 | -4 | -4 | -5 | -3 | -5 |
| Profit before tax | 89 | -69 | 24 | 16 | -12 | -99 | -73 | -6 | 51 | 26 | 29 | 11 | 49 | -6 |
| Tax | 23 | 33 | 6 | 4 | -3 | -22 | -16 | -1 | 11 | 6 | 7 | 3 | 11 | -1 |
| Net profit | 66 | -102 | 17 | 11 | -9 | -77 | -57 | -5 | 40 | 20 | 22 | 8 | 39 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234 | 138 | 139 | 86 | 86 | 105 | 132 | 122 | 177 | 86 | 103 | 100 | 59 | 39 |
| Equity | 128 | 27 | 44 | 55 | 46 | -31 | -88 | -93 | -53 | -33 | -11 | -3 | 36 | 31 |
| Long-term debt | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 112 | 96 | 31 | 40 | 136 | 221 | 215 | 221 | 120 | 114 | 103 | 23 | 9 |
| Total debt | 106 | 112 | 96 | 31 | 40 | 136 | 221 | 215 | 231 | 120 | 114 | 103 | 23 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REFSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Ahring Refsgaard | Management | 0 companies |