| Revenue | DKK 20,1M | +7% |
| EBITDA | DKK 3,8M | +36% |
| Net profit | DKK 2,8M | +41% |
| Total assets | DKK 27,5M | +61% |
| Equity | DKK 11,5M | +32% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.413 | 10.375 | 13.811 | 16.422 | 16.663 | 20.559 | 15.622 | 21.374 | 19.118 | 23.086 | 18.884 | 22.736 | 18.811 | 20.097 |
| Staff expenses | -4.698 | -8.520 | -12.776 | -13.834 | -14.399 | -18.626 | -16.080 | -17.931 | -16.308 | -20.682 | -16.448 | -18.027 | -15.990 | -16.263 |
| EBITDA | 716 | 1.855 | 1.035 | 2.588 | 2.264 | 1.934 | -457 | 3.443 | 2.810 | 2.403 | 2.435 | 4.710 | 2.821 | 3.834 |
| Depreciation & amort. | -30 | -73 | -111 | -131 | -119 | -80 | -83 | -137 | -118 | -69 | -20 | -145 | -141 | -143 |
| EBIT | 685 | 1.782 | 924 | 2.457 | 2.145 | 1.854 | -540 | 3.306 | 2.692 | 2.335 | 2.415 | 4.565 | 2.680 | 3.691 |
| Net financials | -92 | -152 | -54 | -67 | -155 | -104 | -105 | -166 | -114 | -30 | -148 | -69 | -63 | -61 |
| Profit before tax | 594 | 1.630 | 870 | 2.390 | 1.990 | 1.750 | -645 | 3.139 | 2.579 | 2.305 | 2.267 | 4.496 | 2.618 | 3.630 |
| Tax | 161 | 393 | 206 | 527 | 396 | 387 | -135 | 699 | 574 | 519 | 514 | 970 | 620 | 812 |
| Net profit | 432 | 1.237 | 664 | 1.863 | 1.594 | 1.363 | -510 | 2.440 | 2.005 | 1.786 | 1.753 | 3.526 | 1.997 | 2.817 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.886 | 11.626 | 9.404 | 12.521 | 15.007 | 20.221 | 15.846 | 16.428 | 19.733 | 27.982 | 27.594 | 22.570 | 17.066 | 27.464 |
| Equity | 512 | 1.653 | 2.071 | 3.834 | 4.728 | 4.391 | 3.171 | 5.611 | 7.616 | 9.403 | 11.156 | 14.682 | 8.679 | 11.497 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290 | 228 | 164 | 91 |
| Short-term debt | 3.728 | 9.008 | 6.522 | 7.549 | 9.186 | 15.263 | 12.050 | 9.952 | 10.672 | 17.702 | 14.934 | 6.761 | 7.329 | 15.451 |
| Total debt | 3.728 | 9.008 | 6.522 | 7.549 | 9.186 | 15.263 | 12.050 | 9.952 | 10.672 | 17.702 | 15.224 | 6.989 | 7.493 | 15.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sar-Jak Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Hjortgaard | Management | 0 companies |
| John Harmsen | Board of Directors | 0 companies |
| Erik Johannsen | Chairman | 0 companies |
| Jon Fisker | Board of Directors | 0 companies |