| Revenue | DKK -25K | -84% |
| EBITDA | DKK -150K | +0% |
| Net profit | DKK 8,4M | +32% |
| Total assets | DKK 62,6M | +7% |
| Equity | DKK 57,6M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -16 | -93 | -27 | -13 | -14 | -48 | -431 | -706 | -142 | -376 | -147 | -150 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -125 |
| EBITDA | -23 | -16 | -93 | -27 | -13 | -14 | -48 | -431 | -706 | -142 | -376 | -147 | -150 | -150 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -16 | -93 | -27 | -13 | -14 | -48 | -431 | -706 | -142 | -376 | -147 | -150 | -150 |
| Net financials | 4.295 | 4.261 | 5.528 | 5.448 | 5.224 | 7.726 | 8.701 | 9.893 | 9.570 | 10.630 | 6.760 | 7.007 | 6.769 | 8.756 |
| Profit before tax | 4.272 | 4.245 | 5.436 | 5.422 | 5.211 | 7.712 | 8.653 | 9.462 | 8.864 | 10.488 | 6.384 | 6.860 | 6.618 | 8.606 |
| Tax | -17 | -1 | -7 | 7 | 36 | 64 | 81 | 97 | 38 | 50 | 132 | 184 | 248 | 221 |
| Net profit | 4.289 | 4.246 | 5.442 | 5.415 | 5.175 | 7.648 | 8.572 | 9.365 | 8.825 | 10.437 | 6.252 | 6.676 | 6.370 | 8.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.792 | 19.851 | 23.367 | 23.870 | 28.863 | 38.880 | 38.339 | 41.401 | 43.847 | 43.548 | 49.635 | 56.963 | 58.636 | 62.629 |
| Equity | 9.925 | 14.171 | 19.488 | 22.903 | 28.078 | 35.726 | 36.797 | 38.163 | 38.988 | 41.426 | 47.678 | 54.353 | 54.723 | 57.608 |
| Long-term debt | 5.600 | 3.600 | 1.600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.267 | 2.080 | 2.278 | 966 | 785 | 3.154 | 1.541 | 3.239 | 4.859 | 2.123 | 1.957 | 2.610 | 3.913 | 5.021 |
| Total debt | 7.867 | 5.680 | 3.878 | 966 | 785 | 3.154 | 1.541 | 3.239 | 4.859 | 2.123 | 1.957 | 2.610 | 3.913 | 5.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEMA HOLDING 2014 ApS | Company | 66.7% | 66.7% | 2014 |
MLBE HOLDING 2014 ApS | Company | 10.0% | 10.0% | 2014 |
ASBE HOLDING 2014 ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Gert Ersgard | Management | 0 companies |