| Revenue | DKK 98,6M | +42% |
| EBITDA | DKK 14,6M | +40% |
| Net profit | DKK 11,7M | +45% |
| Total assets | DKK 30,5M | +47% |
| Equity | DKK 14,6M | +33% |
| Employees | 347 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.520 | 17.336 | 21.205 | 9.419 | 22.975 | 23.337 | 28.183 | 34.298 | 39.007 | 37.192 | 39.762 | 69.491 | 98.558 |
| Staff expenses | -12.419 | -17.244 | -20.386 | -8.884 | -22.132 | -21.519 | -26.906 | -31.096 | -34.968 | -33.146 | -35.249 | -58.879 | -79.027 |
| EBITDA | 102 | 92 | 819 | 535 | 818 | 1.818 | 1.257 | 3.187 | 4.035 | 4.033 | 4.513 | 10.431 | 14.616 |
| Depreciation & amort. | -15 | -74 | -117 | -117 | -147 | -220 | -204 | -548 | -688 | -749 | -466 | -142 | -0 |
| EBIT | 86 | 17 | 701 | 418 | 671 | 1.598 | 1.053 | 2.640 | 3.347 | 3.284 | 4.047 | 10.289 | 14.616 |
| Net financials | -83 | -106 | -88 | -40 | 92 | 175 | 75 | -55 | -193 | -192 | -136 | 14 | 356 |
| Profit before tax | 3 | -89 | 614 | 378 | 762 | 1.773 | 1.128 | 2.585 | 3.154 | 3.092 | 3.911 | 10.304 | 14.972 |
| Tax | 1 | -21 | 149 | 91 | 169 | 394 | 271 | 573 | 698 | 686 | 864 | 2.272 | 3.306 |
| Net profit | 3 | -68 | 465 | 286 | 594 | 1.378 | 858 | 2.011 | 2.456 | 2.406 | 3.047 | 8.032 | 11.666 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.190 | 6.329 | 5.793 | 6.607 | 6.037 | 8.794 | 8.599 | 14.950 | 19.324 | 17.855 | 16.070 | 20.709 | 30.509 |
| Equity | 218 | 149 | 614 | 901 | 1.494 | 2.873 | 1.230 | 2.442 | 2.897 | 4.303 | 5.350 | 10.960 | 14.625 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.194 | 4.743 | 4.364 | 3.980 | 0 | 0 |
| Short-term debt | 3.960 | 6.165 | 5.162 | 5.691 | 4.528 | 5.914 | 7.346 | 10.241 | 11.610 | 9.165 | 6.730 | 9.749 | 11.087 |
| Total debt | 3.960 | 6.165 | 5.162 | 5.691 | 4.528 | 5.914 | 7.346 | 12.434 | 16.353 | 13.529 | 10.710 | 9.749 | 11.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2024 | — | — |
SA Management | Management | 2024 | — | — |
MS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVANE BOGDOL HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andersen | Management | 0 companies |
| Søren Andersen | Management | 0 companies |
| Mai Seiersen | Management | 0 companies |
| Per Buttenschøn | Board of Directors | 0 companies |
| Henning Nørgaard Blaabjerg | Chairman | 0 companies |
| Jan-Rainer Schmitt | Board of Directors | 0 companies |
| Poul Erik Petersen | Board of Directors | 0 companies |
| Björn Holst | Board of Directors | 0 companies |
| Jan Christian Klampe | Board of Directors | 0 companies |