| Revenue | — | — |
| EBITDA | DKK -5K | +55% |
| Net profit | DKK -9K | +2% |
| Total assets | DKK 43K | +342% |
| Equity | DKK 24K | +328% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -392 | -2.966 | 195 | -925 | 232 | 1.398 | -94 | 0 | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -440 | -3.248 | -88 | -942 | 222 | 1.388 | -104 | -10 | -10 | -10 | -10 | -10 | -11 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -440 | -3.248 | -88 | -942 | 222 | 1.388 | -104 | -10 | -10 | -10 | -10 | -10 | -11 | -5 |
| Net financials | 2 | -613 | -321 | -549 | -200 | -226 | -197 | -211 | -111 | -172 | -234 | -356 | -0 | -5 |
| Profit before tax | -438 | -3.861 | -408 | -1.491 | 21 | 1.162 | -301 | -221 | -121 | -181 | -244 | -366 | -11 | -10 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -1 |
| Net profit | -438 | -3.861 | -408 | -1.491 | 21 | 1.162 | -301 | -221 | -121 | -181 | -244 | -366 | -9 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 635 | 4.815 | 336 | 558 | 327 | 6 | 3 | 1 | 4 | 7 | 8 | 10 | 43 |
| Equity | -348 | -4.210 | -3.974 | -5.465 | -5.444 | -4.282 | -4.583 | -4.804 | -4.925 | -5.107 | -5.350 | -5.716 | -11 | 24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 767 | 4.845 | 8.789 | 5.801 | 6.002 | 4.609 | 4.589 | 4.807 | 4.927 | 5.110 | 5.357 | 5.725 | 20 | 18 |
| Total debt | 767 | 4.845 | 8.789 | 5.801 | 6.002 | 4.609 | 4.589 | 4.807 | 4.927 | 5.110 | 5.357 | 5.725 | 20 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2011 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE SA GROUP ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Leif Linneberg | Management | 0 companies |
| Michael Raundal Truelsen | Chief Executive Officer | 0 companies |
| Hardy Bruno Truelsen | Chairman | 0 companies |
| Lars Åke Eriksson | Board of Directors | 0 companies |