| Revenue | DKK 3,6M | +12% |
| EBITDA | DKK 658K | -8% |
| Net profit | DKK 285K | -22% |
| Total assets | DKK 7,1M | +8% |
| Equity | DKK 2,5M | +13% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.555 | 1.547 | 708 | -35 | 373 | 899 | 1.079 | 574 | 1.687 | 2.598 | 3.263 | 3.192 | 3.185 | 3.579 |
| Staff expenses | -1.319 | -1.363 | -454 | -242 | -595 | -723 | -677 | -423 | -1.310 | -2.358 | -2.865 | -2.559 | -2.468 | -2.921 |
| EBITDA | 176 | 184 | 254 | -278 | -221 | 177 | 402 | 151 | 378 | 225 | 435 | 633 | 717 | 658 |
| Depreciation & amort. | -0 | -60 | -61 | -61 | -41 | -1 | -2 | -10 | -11 | -13 | -13 | -13 | -7 | -30 |
| EBIT | 176 | 124 | 193 | -339 | -263 | 176 | 401 | 141 | 367 | 212 | 422 | 620 | 710 | 627 |
| Net financials | -67 | -33 | -42 | -30 | 22 | 57 | 16 | 2 | 2 | 16 | -75 | -205 | -212 | -224 |
| Profit before tax | 108 | 92 | 151 | -368 | -241 | 233 | 416 | 142 | 370 | 228 | 346 | 414 | 497 | 403 |
| Tax | 41 | 27 | 45 | -27 | -43 | -34 | 98 | 44 | 92 | 60 | 104 | 96 | 132 | 118 |
| Net profit | 68 | 65 | 106 | -341 | -198 | 267 | 318 | 98 | 278 | 168 | 242 | 319 | 365 | 285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.418 | 2.089 | 1.788 | 1.167 | 1.066 | 1.586 | 1.530 | 1.745 | 3.369 | 4.272 | 5.380 | 6.208 | 6.623 | 7.124 |
| Equity | — | 203 | 309 | -32 | 117 | 384 | 702 | 800 | 1.078 | 1.246 | 1.488 | 1.807 | 2.172 | 2.457 |
| Long-term debt | 399 | 287 | 209 | 48 | 0 | 0 | 72 | 4 | 153 | 101 | 131 | 158 | 146 | 65 |
| Short-term debt | 1.387 | 1.562 | 1.243 | 1.151 | 950 | 1.202 | 752 | 906 | 2.093 | 2.881 | 3.704 | 4.207 | 4.240 | 4.447 |
| Total debt | 1.787 | 1.849 | 1.452 | 1.200 | 950 | 1.202 | 825 | 910 | 2.245 | 2.982 | 3.835 | 4.365 | 4.385 | 4.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2014 | — | — |
OS Audit | Audit | 2010 | — | — |
EA Management | Management | 2007 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MB Management | Management | 2007 | — | — |
TS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMOLKO HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
SATS HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Svante Askov Jeppesen | Management | 0 companies |
| Ole Schmidt | Audit | 0 companies |
| Ebbe Andersen | Management | 0 companies |
| Tim Leckl | Chief Executive Officer | 0 companies |
| Morten Bang Holmtoft | Management | 0 companies |
| Tomasz Sylwester Smolko | Management | 0 companies |