| Revenue | DKK 31,7M | -27% |
| EBITDA | DKK -1,6M | -118% |
| Net profit | DKK -7,2M | -766% |
| Total assets | DKK 145,3M | -4% |
| Equity | DKK 54,1M | -17% |
| Employees | 48 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.132 | 32.372 | 29.135 | 41.331 | 43.958 | 45.973 | 44.145 | 44.031 | 46.727 | 57.750 | 43.281 | 31.706 |
| Staff expenses | -19.582 | -25.708 | -29.387 | -30.742 | -30.613 | -34.381 | -34.424 | -36.525 | -35.381 | -34.381 | -33.984 | -33.350 |
| EBITDA | 5.550 | 6.602 | -273 | 10.577 | 13.345 | 11.591 | 9.721 | 7.506 | 11.346 | 23.326 | 9.298 | -1.644 |
| Depreciation & amort. | -2.776 | -3.757 | -8.490 | -3.000 | -3.083 | -2.819 | -2.930 | -4.011 | -5.120 | -5.521 | -6.076 | -5.642 |
| EBIT | 2.773 | 2.845 | -8.763 | 7.577 | 10.263 | 8.772 | 6.791 | 3.495 | 6.226 | 17.805 | 3.221 | -7.286 |
| Net financials | -2.679 | -2.699 | -2.429 | -2.108 | -2.248 | -983 | -1.426 | 495 | 182 | -139 | -1.723 | -1.910 |
| Profit before tax | 94 | 146 | -11.192 | 5.469 | 8.014 | 7.789 | 5.365 | 3.990 | 6.409 | 17.667 | 1.498 | -9.196 |
| Tax | 76 | 97 | -2.405 | 1.078 | 1.858 | 1.896 | 1.583 | 761 | 1.128 | 3.873 | 416 | -1.993 |
| Net profit | 18 | 50 | -8.787 | 4.391 | 6.156 | 5.893 | 3.782 | 3.229 | 5.281 | 13.793 | 1.082 | -7.203 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100.884 | 96.875 | 84.439 | 102.365 | 99.391 | 121.152 | 123.635 | 140.354 | 153.296 | 153.429 | 150.993 | 145.329 |
| Equity | 25.571 | 25.673 | 16.775 | 36.490 | 42.380 | 48.565 | 52.124 | 54.916 | 56.838 | 68.778 | 65.452 | 54.091 |
| Long-term debt | 22.992 | 19.340 | 9.518 | 10.247 | 2.497 | 2.187 | 3.391 | 5.257 | 4.609 | 9.864 | 10.777 | 10.627 |
| Short-term debt | 52.246 | 51.673 | 58.146 | 55.627 | 53.845 | 68.528 | 63.339 | 76.633 | 88.070 | 72.370 | 71.934 | 79.469 |
| Total debt | 75.238 | 71.013 | 67.664 | 65.875 | 56.342 | 70.715 | 66.730 | 81.890 | 92.679 | 82.234 | 82.710 | 90.097 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2013 | — | — |
JS Management | Management | 2021 | — | — |
HL Management | Management | 2013 | — | — |
SA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. A. HOLDING 2009 ApS | Company | 66.7% | 66.7% | 2020 |
TER FINANS ApS | Company | 25.0% | 25.0% | 2020 |
ZUR Holding A/S | Company | 50.0% | 50.0% | 2013 |
S.A. GRANIT A/S | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Jesper Selimann Madsen | Management | 0 companies |
| Henrik Lysdahl Søgaard Nielsen | Management | 0 companies |
| Stig Anthony Jensen | Management | 0 companies |
| Bo Anders Olesen | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Carsten Nørmark Christensen | Board of Directors | 0 companies |
| René Sloth Gosvig | Chairman | 0 companies |
| Torben Enøe Rasmussen | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Ole Sørensen | Board of Directors | 0 companies |