| Revenue | DKK 587K | +149% |
| EBITDA | DKK 587K | +149% |
| Net profit | DKK 465K | +150% |
| Total assets | DKK 1,6M | +42% |
| Equity | DKK 981K | +41% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 89 | 113 | — | 24 | 170 | 398 | 403 | 271 | 437 | 460 | 236 | 587 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | 3 | -7 | 0 | 24 | 170 | 398 | 403 | 271 | 437 | 460 | 236 | 587 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | 3 | -7 | 0 | 24 | 170 | 398 | 403 | 271 | 437 | 460 | 236 | 587 |
| Net financials | 6 | 1 | 8 | 0 | 5 | 8 | 7 | -2 | 4 | 8 | 1 | 2 | 11 |
| Profit before tax | 2 | 4 | 2 | 0 | 29 | 178 | 404 | 401 | 275 | 445 | 461 | 238 | 598 |
| Tax | 1 | 1 | 0 | -0 | 9 | 41 | 91 | 90 | 61 | 91 | 99 | 53 | 133 |
| Net profit | 1 | 3 | 1 | 0 | 20 | 137 | 314 | 310 | 214 | 354 | 362 | 186 | 465 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 522 | 596 | 688 | 0 | 891 | 1.071 | 1.752 | 1.610 | 1.326 | 1.582 | 1.404 | 1.134 | 1.609 |
| Equity | 506 | 509 | 510 | 0 | 509 | 646 | 820 | 830 | 745 | 879 | 891 | 696 | 981 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 83 | 174 | 0 | 379 | 424 | 932 | 780 | 582 | 703 | 513 | 438 | 628 |
| Total debt | 13 | 83 | 174 | 0 | 379 | 424 | 932 | 780 | 582 | 703 | 513 | 438 | 628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSADM ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Asmussen Jæger | Chief Executive Officer | 0 companies |
| Lars Jæger Korsholm | Chairman | 0 companies |
| Thomas Bo Jørgensen | Board of Directors | 0 companies |
| Thorbjørn Christian Hævdholm | Chairman | 0 companies |
| Niels Erik Hansen | Board of Directors | 0 companies |