| Revenue | DKK -19K | -7% |
| EBITDA | DKK -19K | +7% |
| Net profit | DKK 42K | +145% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK 5,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 230 | 67 | -40 | — | -28 | -5 | -18 | 6 | 0 | 31 | 152 | -21 | -19 |
| Staff expenses | -183 | -186 | -186 | -186 | -186 | -185 | -183 | -123 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | -120 | -226 | -289 | -214 | -190 | -201 | -117 | 0 | 31 | 152 | -21 | -19 |
| Depreciation & amort. | -0 | 13 | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -0 | -0 | -0 |
| EBIT | 46 | -132 | -239 | -302 | -227 | -203 | -214 | -129 | -13 | 18 | 152 | -21 | -19 |
| Net financials | 580 | 992 | 1.012 | 610 | -22 | 4 | 556 | 93 | 7 | 2.235 | 20 | 48 | 62 |
| Profit before tax | 626 | 610 | 773 | 307 | -248 | -199 | 342 | -36 | -5 | 2.254 | 172 | 27 | 42 |
| Tax | -62 | -34 | -36 | -0 | -10 | -41 | -0 | -65 | -0 | -0 | -1 | 10 | -0 |
| Net profit | 688 | 644 | 809 | 308 | -238 | -158 | 342 | 28 | -5 | 2.254 | 173 | 17 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.591 | 3.073 | 3.871 | 4.058 | 3.586 | 3.911 | 4.346 | 6.018 | 5.962 | 6.227 | 6.164 | 5.946 | 5.934 |
| Equity | 1.654 | 2.298 | 3.108 | 3.415 | 3.177 | 3.019 | 3.362 | 3.390 | 3.385 | 5.638 | 5.811 | 5.828 | 5.870 |
| Long-term debt | 306 | 304 | 302 | 300 | 299 | 297 | 294 | 290 | 288 | 285 | 0 | 0 | 0 |
| Short-term debt | 631 | 471 | 461 | 343 | 111 | 595 | 690 | 2.339 | 2.290 | 304 | 353 | 118 | 63 |
| Total debt | 937 | 775 | 763 | 643 | 409 | 892 | 984 | 2.628 | 2.577 | 589 | 353 | 118 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Aabo | Management | 0 companies |