| Revenue | DKK 863K | -1% |
| EBITDA | DKK 188K | +7% |
| Net profit | DKK -475K | -108% |
| Total assets | DKK 3,5M | -7% |
| Equity | DKK -8,1M | -6% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 716 | — | -5.368 | -7.737 | 690 | 784 | 871 | 863 |
| Staff expenses | -0 | -0 | -5.645 | -971 | -661 | -625 | -695 | -674 |
| EBITDA | 716 | -857 | -14.283 | -8.709 | 29 | 115 | 176 | 188 |
| Depreciation & amort. | -0 | -201 | -980 | -112 | -0 | -0 | -200 | -473 |
| EBIT | 716 | -1.058 | -15.263 | -8.822 | 29 | 115 | -24 | -284 |
| Net financials | -24 | -865 | -1.601 | -1.193 | -458 | -335 | -269 | -324 |
| Profit before tax | 692 | -1.923 | -16.864 | -10.014 | -429 | -220 | -293 | -608 |
| Tax | 173 | -444 | -3.706 | -2.202 | -94 | -48 | -64 | -134 |
| Net profit | 519 | -1.478 | -13.157 | -7.812 | -335 | -172 | -229 | -475 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.447 | 64.074 | 52.450 | 5.172 | 5.185 | 3.985 | 3.795 | 3.521 |
| Equity | 1.019 | 14.040 | 883 | -6.929 | -7.263 | -7.435 | -7.664 | -8.138 |
| Long-term debt | 11.165 | 26.119 | 37.172 | 11.167 | 11.201 | 11.226 | 11.223 | 11.155 |
| Short-term debt | 3.262 | 23.901 | 14.395 | 934 | 1.240 | 152 | 211 | 505 |
| Total debt | 14.428 | 50.020 | 51.567 | 12.101 | 12.441 | 11.378 | 11.434 | 11.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SARIA DENMARK ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Blach Korsholm | Chief Executive Officer | 0 companies |
| Christian Bisgaard | Chief Executive Officer | 0 companies |
| Lars Krause-Kjær | Chairman | 0 companies |
| Kurt Stoffel | Board of Directors | 0 companies |
| Manfred Gellner | Board of Directors | 0 companies |
| Kasper Holm | Board of Directors | 0 companies |
| Anders Jeppesen Jensen | Board of Directors | 0 companies |