| Revenue | DKK 0 | — |
| EBITDA | DKK -24K | -30% |
| Net profit | DKK -20K | -402% |
| Total assets | DKK 7,2M | +4% |
| Equity | DKK 160K | -11% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 3.253 | 3.588 | 3.364 | 3.736 | 3.679 | 3.696 | 1.203 | 4.417 | -38 | -18 | 0 |
| Staff expenses | -1.007 | -2.811 | -3.114 | -3.025 | -3.025 | -2.223 | -2.396 | -2.175 | -2.022 | -2 | -0 | -0 |
| EBITDA | -73 | 184 | 154 | 289 | 907 | 1.456 | 1.299 | -1.035 | 2.352 | -40 | -18 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -308 | -285 | -251 | -160 | -133 | -48 | -0 | -0 | -0 |
| EBIT | -73 | 184 | 154 | -19 | 623 | 1.205 | 1.139 | -1.168 | 2.304 | -40 | -18 | -24 |
| Net financials | -20 | -37 | -39 | -36 | -32 | -37 | -34 | 2.165 | 3.229 | 58 | 27 | -2 |
| Profit before tax | -93 | 147 | 115 | -55 | 591 | 1.168 | 1.104 | 997 | 5.533 | 19 | 8 | -25 |
| Tax | -33 | 24 | 23 | -11 | 131 | 258 | 244 | 221 | 1.222 | 5 | 2 | -6 |
| Net profit | -60 | 123 | 92 | -44 | 460 | 909 | 860 | 776 | 4.312 | 14 | 7 | -20 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.833 | 2.125 | 1.984 | 1.722 | 2.180 | 2.749 | 3.129 | 2.477 | 6.847 | 6.720 | 6.893 | 7.158 |
| Equity | 20 | 144 | 236 | 192 | 652 | 1.062 | 1.022 | 947 | 4.459 | 173 | 179 | 160 |
| Long-term debt | 0 | 31 | 42 | 23 | 150 | 278 | 242 | 304 | 1.240 | 5 | 2 | 0 |
| Short-term debt | 1.813 | 1.950 | 1.627 | 1.461 | 1.352 | 1.404 | 1.857 | 1.208 | 1.149 | 6.542 | 6.712 | 6.998 |
| Total debt | 1.813 | 1.981 | 1.748 | 1.529 | 1.502 | 1.682 | 2.099 | 1.512 | 2.388 | 6.547 | 6.714 | 6.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPECIALLÆGE SUNE A. THEILGAARD ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Aae Theilgaard | Management | 0 companies |