| Revenue | DKK 1,1M | +46% |
| EBITDA | DKK 1,1M | +46% |
| Net profit | DKK 622K | +136% |
| Total assets | DKK 10M | +0% |
| Equity | DKK 2,8M | +28% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 742 | 765 | 835 | 731 | 1.071 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 742 | 765 | 835 | 731 | 1.071 |
| Depreciation & amort. | -240 | -240 | -207 | -207 | -213 |
| EBIT | 502 | 525 | 629 | 524 | 858 |
| Net financials | -189 | -179 | 633 | -261 | -236 |
| Profit before tax | 313 | 346 | 1.262 | 264 | 622 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 313 | 346 | 1.262 | 264 | 622 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.373 | 10.177 | 10.125 | 10.081 | 10.049 |
| Equity | 1.122 | 1.468 | 2.730 | 2.193 | 2.815 |
| Long-term debt | 7.531 | 6.994 | 5.739 | 5.325 | 4.883 |
| Short-term debt | 1.721 | 1.715 | 1.656 | 2.563 | 2.351 |
| Total debt | 9.251 | 8.709 | 7.395 | 7.887 | 7.234 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SA Management | Management | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2013 | |
| Former (1) | ||
| Board of Directors | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Individual | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Appelrod | Management | 0 companies |
| Kenn Erik Elmgren | Chairman | 0 companies |
| Bo Bay Hougaard | Board of Directors | 0 companies |
| Niels Borum Madsen | Board of Directors | 0 companies |