| Revenue | DKK 5,8M | +7% |
| EBITDA | DKK 1,7M | +41% |
| Net profit | DKK -4K | +100% |
| Total assets | DKK 12,2M | -14% |
| Equity | DKK 4,5M | +0% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.715 | 2.237 | 5.788 | 3.222 | 3.761 | 1.168 | 4.093 | 1.972 | 5.122 | 5.181 | 3.628 | 5.370 | 5.759 |
| Staff expenses | -1.347 | -1.331 | -1.217 | -1.757 | -2.345 | -2.183 | -2.011 | -2.463 | -2.893 | -3.554 | -3.622 | -4.196 | -4.100 |
| EBITDA | 259 | 584 | 4.143 | 1.466 | 1.416 | -1.044 | 2.082 | -491 | 2.230 | 1.627 | -63 | 1.174 | 1.658 |
| Depreciation & amort. | 19 | -45 | -46 | -62 | -83 | -69 | -104 | -54 | -62 | -46 | -30 | -48 | -51 |
| EBIT | 240 | 539 | 4.097 | 1.404 | 1.333 | -1.113 | 1.977 | -545 | 2.168 | 1.580 | -93 | 1.126 | 1.608 |
| Net financials | -48 | -102 | -448 | -833 | -345 | -63 | -350 | 83 | 45 | -75 | -2.202 | -1.990 | -1.347 |
| Profit before tax | 192 | 437 | 3.650 | 571 | 988 | -1.176 | 1.627 | -462 | 2.213 | 1.505 | -2.294 | -864 | 261 |
| Tax | 75 | 122 | 973 | 486 | -199 | -277 | 426 | -111 | 473 | 375 | -11 | 225 | 265 |
| Net profit | 117 | 315 | 2.677 | 85 | 1.187 | -899 | 1.201 | -352 | 1.740 | 1.130 | -2.283 | -1.089 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.226 | 7.789 | 10.643 | 11.318 | 9.150 | 10.805 | 11.150 | 11.372 | 13.299 | 16.717 | 14.726 | 14.245 | 12.195 |
| Equity | 2.455 | 2.722 | 5.398 | 5.484 | 6.671 | 5.654 | 6.735 | 6.260 | 7.875 | 8.505 | 5.622 | 4.552 | 4.549 |
| Long-term debt | 382 | 395 | 404 | 417 | 0 | 0 | 0 | 0 | 131 | 1.840 | 1.294 | 920 | 486 |
| Short-term debt | 3.352 | 4.658 | 4.809 | 5.358 | 2.425 | 5.151 | 4.385 | 5.112 | 5.266 | 6.359 | 7.808 | 8.761 | 7.145 |
| Total debt | 3.734 | 5.054 | 5.213 | 5.774 | 2.425 | 5.151 | 4.385 | 5.112 | 5.397 | 8.199 | 9.102 | 9.681 | 7.631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ramaz & Ramaz ApS | Company | 66.7% | 66.7% | 2020 |
Maumal ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Andreas Johnsen Rosforth | Management | 0 companies |