| Revenue | DKK 1,4M | -6% |
| EBITDA | DKK 254K | +214% |
| Net profit | DKK 441K | +293% |
| Total assets | DKK 799K | +154% |
| Equity | DKK -191K | +70% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.162 | 1.271 | 1.128 | 1.173 | 1.607 | 1.294 | 1.159 | 1.496 | 1.471 | 1.387 |
| Staff expenses | -427 | -784 | -845 | -732 | -934 | -1.410 | -1.752 | -1.578 | -1.693 | -1.133 |
| EBITDA | 434 | 246 | 119 | 266 | 493 | -116 | -593 | -82 | -222 | 254 |
| Depreciation & amort. | 29 | -42 | -42 | -45 | -46 | -25 | -0 | -0 | -0 | -0 |
| EBIT | 405 | 204 | 76 | 221 | 447 | -141 | -593 | -82 | -222 | 254 |
| Net financials | -5 | -1 | 3 | 0 | 4 | -0 | -8 | -6 | -6 | -2 |
| Profit before tax | 399 | 203 | 79 | 221 | 451 | -141 | -600 | -88 | -228 | 252 |
| Tax | 112 | 50 | 22 | 54 | 109 | -61 | 46 | -0 | -0 | -189 |
| Net profit | 287 | 153 | 57 | 167 | 342 | -80 | -646 | -88 | -228 | 441 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 621 | 567 | 581 | 586 | 1.037 | 681 | 332 | 446 | 315 | 799 |
| Equity | 167 | 195 | 252 | 419 | 761 | 331 | -315 | -404 | -632 | -191 |
| Long-term debt | 112 | 52 | 21 | 54 | 104 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 337 | 314 | 301 | 103 | 157 | 350 | 648 | 849 | 947 | 990 |
| Total debt | 449 | 366 | 322 | 157 | 261 | 350 | 648 | 849 | 947 | 990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOREN HA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Altmann | Management | 0 companies |