| Revenue | DKK 18,8M | +14% |
| EBITDA | DKK 1,4M | +36% |
| Net profit | DKK 549K | +78% |
| Total assets | DKK 11,3M | +7% |
| Equity | DKK 4,5M | +14% |
| Employees | 57 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 565 | 2.506 | 4.414 | 6.757 | 8.458 | 9.589 | 10.563 | 9.904 | 12.964 | 15.785 | 16.537 | 18.784 |
| Staff expenses | -1.261 | -2.518 | -3.321 | -5.802 | -7.494 | -8.637 | -9.551 | -9.091 | -11.284 | -14.010 | -15.417 | -17.192 |
| EBITDA | -696 | -13 | 1.093 | 955 | 964 | 951 | 1.012 | 813 | 1.681 | 1.775 | 1.054 | 1.431 |
| Depreciation & amort. | -31 | -81 | -138 | -205 | -351 | -564 | -593 | -673 | -786 | -686 | -611 | -696 |
| EBIT | -726 | -94 | 955 | 750 | 613 | 387 | 420 | 141 | 894 | 1.089 | 443 | 735 |
| Net financials | -20 | -62 | -34 | -14 | -15 | -20 | -17 | -11 | -42 | -58 | -46 | -30 |
| Profit before tax | -378 | -92 | 921 | 735 | 599 | 368 | 403 | 129 | 852 | 1.030 | 397 | 705 |
| Tax | 184 | 32 | 226 | 165 | 134 | 85 | 89 | 28 | 188 | 227 | 89 | 156 |
| Net profit | -562 | -124 | 695 | 571 | 465 | 283 | 314 | 101 | 664 | 804 | 308 | 549 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.143 | 1.362 | 1.578 | 2.741 | 3.529 | 4.677 | 5.858 | 7.983 | 9.906 | 10.004 | 10.551 | 11.305 |
| Equity | -482 | -606 | 89 | 660 | 1.527 | 1.810 | 2.124 | 2.225 | 2.889 | 3.693 | 4.001 | 4.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.625 | 1.968 | 1.489 | 2.081 | 2.003 | 2.857 | 3.646 | 5.642 | 6.797 | 6.010 | 6.165 | 6.317 |
| Total debt | 1.625 | 1.968 | 1.489 | 2.081 | 2.003 | 2.857 | 3.646 | 5.642 | 6.797 | 6.010 | 6.165 | 6.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPERSEN & KALSTRUP HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Anders Kalstrup | Management | 0 companies |