| Revenue | DKK -17K | -100% |
| EBITDA | DKK -7K | -101% |
| Net profit | DKK 12K | -98% |
| Total assets | DKK 1,4M | -24% |
| Equity | DKK 1,2M | +1% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.994 | 3.699 | 3.981 | 5.143 | 4.778 | 5.108 | -17 |
| Staff expenses | -2.902 | -2.977 | -3.655 | -3.885 | -4.292 | -3.347 | -10 |
| EBITDA | 964 | -1.553 | 326 | 1.258 | 487 | 1.171 | -7 |
| Depreciation & amort. | 1.080 | 173 | 145 | 145 | 216 | -176 | -0 |
| EBIT | -116 | -1.726 | 181 | 1.113 | 270 | 995 | -7 |
| Net financials | -1.097 | -752 | -29 | -7 | -28 | 8 | 31 |
| Profit before tax | -1.213 | -2.479 | 153 | 1.106 | 243 | 1.003 | 23 |
| Tax | -303 | -620 | 38 | 264 | 56 | 218 | 11 |
| Net profit | -911 | -1.859 | 115 | 842 | 187 | 784 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 22.389 | 367 | 341 | 2.015 | 2.543 | 1.864 | 1.419 |
| Equity | -852 | -1.594 | -1.479 | 488 | 555 | 1.220 | 1.232 |
| Long-term debt | 20.244 | 649 | 569 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.316 | 1.311 | 1.230 | 1.526 | 1.933 | 644 | 187 |
| Total debt | 22.561 | 1.961 | 1.800 | 1.526 | 1.933 | 644 | 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2008 | — | — |
KM Unofficial title | Unofficial title | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2015 | |
SEA ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Svend-Erik Andersen | Management | 0 companies |
| Karsten Madsen | Unofficial title | 0 companies |