| Revenue | DKK 3,8M | -21% |
| EBITDA | DKK 298K | -78% |
| Net profit | DKK 31K | -97% |
| Total assets | DKK 2,5M | -44% |
| Equity | DKK 1,3M | -58% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.834 | 1.303 | 3.721 | 7.565 | 4.583 | 3.496 | 2.463 | 1.509 | 3.872 | 4.479 | 5.204 | 6.160 | 4.842 | 3.823 |
| Staff expenses | -911 | -1.027 | -2.296 | -4.024 | -3.424 | -2.823 | -1.923 | -1.326 | -2.504 | -2.825 | -2.943 | -3.638 | -3.499 | -3.525 |
| EBITDA | 923 | 276 | 1.426 | 3.541 | 1.179 | 673 | 384 | 183 | 1.368 | 1.654 | 2.262 | 2.505 | 1.342 | 298 |
| Depreciation & amort. | 186 | -188 | -201 | -250 | -163 | -252 | -159 | -151 | -122 | -122 | -166 | -248 | -231 | -264 |
| EBIT | 737 | 88 | 1.224 | 3.290 | 1.016 | 421 | 225 | 31 | 1.246 | 1.532 | 2.096 | 2.257 | 1.111 | 34 |
| Net financials | -1 | 6 | 10 | 50 | 41 | -21 | -19 | -11 | 18 | 69 | 111 | 190 | 121 | 15 |
| Profit before tax | 737 | 94 | 1.235 | 3.340 | 1.057 | 399 | 206 | 20 | 1.264 | 1.601 | 2.207 | 2.447 | 1.232 | 49 |
| Tax | 184 | 12 | 308 | 786 | 233 | 91 | 48 | 6 | 279 | 354 | 496 | 547 | 275 | 18 |
| Net profit | 553 | 82 | 927 | 2.554 | 824 | 308 | 158 | 14 | 985 | 1.246 | 1.711 | 1.900 | 957 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.412 | 1.244 | 2.885 | 6.767 | 2.198 | 2.761 | 1.318 | 1.135 | 4.192 | 4.957 | 7.096 | 7.263 | 4.478 | 2.506 |
| Equity | — | 283 | 1.210 | 2.864 | 1.188 | 696 | 564 | 578 | 1.562 | 2.809 | 4.520 | 4.419 | 3.076 | 1.307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 61 | 202 | 0 | 0 | 0 | 0 |
| Short-term debt | 885 | 892 | 1.634 | 3.860 | 960 | 2.025 | 748 | 550 | 2.569 | 1.947 | 2.564 | 2.844 | 1.402 | 1.199 |
| Total debt | 885 | 892 | 1.634 | 3.860 | 960 | 2.025 | 748 | 557 | 2.629 | 2.148 | 2.564 | 2.844 | 1.402 | 1.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF | Audit | 2012 | — | — |
MS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØGAARD-ANDERSEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Frølund Hansen | Audit | 0 companies |
| Mads Søgaard-Andersen | Management | 0 companies |
| Christina Havshøj Kristensen | Board of Directors | 0 companies |
| Carsten Aaby Andersen | Chairman | 0 companies |
| Frank Illum | Chairman | 0 companies |
| Nicolai Havshøj Søgaard-Andersen | Board of Directors | 0 companies |
| Lars Kuhlmann-Jensen | Chairman | 0 companies |