| Revenue | DKK 4,4M | +29% |
| EBITDA | DKK 1,7M | +114% |
| Net profit | DKK 1,4M | +188% |
| Total assets | DKK 7,7M | +73% |
| Equity | DKK 4M | +52% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.426 | 1.024 | 3.411 | 1.372 | 2.581 | 1.546 | 3.786 | 2.140 | 3.802 | 43 | 5.846 | 8.336 | 3.385 | 4.375 |
| Staff expenses | -0 | -89 | -665 | -799 | -965 | -1.260 | -1.142 | -1.255 | -1.238 | -971 | -3.090 | -4.766 | -2.581 | -2.654 |
| EBITDA | 1.300 | 673 | 2.491 | 440 | 1.549 | 84 | 2.644 | 885 | 2.556 | -928 | 2.756 | 3.570 | 804 | 1.721 |
| Depreciation & amort. | -0 | -0 | -0 | -429 | -437 | -275 | -244 | -242 | -202 | -87 | -87 | -87 | -12 | -13 |
| EBIT | 1.300 | 673 | 2.491 | 11 | 1.112 | -191 | 2.400 | 643 | 2.354 | -1.016 | 2.668 | 3.482 | 792 | 1.708 |
| Net financials | -131 | -204 | -161 | -245 | -298 | -64 | -51 | -0 | -137 | -195 | -435 | -224 | -162 | 28 |
| Profit before tax | 1.169 | 470 | 2.330 | -234 | 814 | -255 | 2.349 | 643 | 2.218 | -1.210 | 2.233 | 3.258 | 630 | 1.736 |
| Tax | 300 | 130 | 532 | -59 | 179 | -60 | 517 | 141 | 488 | -266 | 498 | 718 | 160 | 384 |
| Net profit | 868 | 339 | 1.798 | -175 | 635 | -195 | 1.832 | 501 | 1.730 | -944 | 1.734 | 2.541 | 470 | 1.352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.637 | 5.478 | 10.360 | 9.772 | 10.823 | 4.025 | 6.961 | 7.559 | 7.842 | 4.041 | 14.986 | 6.659 | 4.422 | 7.657 |
| Equity | — | 1.411 | 3.209 | 3.034 | 3.668 | 3.473 | 4.305 | 3.806 | 1.936 | 111 | 1.845 | 4.386 | 2.606 | 3.958 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.547 | 4.067 | 7.065 | 6.597 | 6.994 | 450 | 2.559 | 3.615 | 5.622 | 3.912 | 12.474 | 2.023 | 1.761 | 3.502 |
| Total debt | 3.547 | 4.067 | 7.152 | 6.738 | 6.994 | 450 | 2.559 | 3.615 | 5.622 | 3.912 | 12.474 | 2.023 | 1.761 | 3.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2023 | — | — |
SA Management | Management | 2023 | — | — |
IC Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Obero ApS | Company | 50.0% | 50.0% | 2024 |
F.E.T. ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andersen | Management | 0 companies |
| Søren Andersen | Management | 0 companies |
| Ib Clausen | Management | 0 companies |