| Revenue | DKK 744K | +346% |
| EBITDA | DKK -91K | -154% |
| Net profit | DKK 566K | +284% |
| Total assets | DKK 9,7M | +113% |
| Equity | DKK -6,9M | +8% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.811 | 1.520 | 2.325 | 3.151 | 1.381 | -314 | 504 | -193 | -84 | 167 | 744 |
| Staff expenses | -2.204 | -2.263 | -3.221 | -3.856 | -3.918 | -2.089 | -2.305 | -676 | -0 | -0 | -835 |
| EBITDA | -392 | -743 | -896 | -704 | -2.537 | -2.403 | -1.801 | -869 | -84 | 167 | -91 |
| Depreciation & amort. | -58 | -59 | -81 | -97 | -129 | -135 | -113 | -114 | -51 | -28 | -70 |
| EBIT | -450 | -803 | -977 | -802 | -2.666 | -2.538 | -1.914 | -982 | -134 | 139 | -160 |
| Net financials | -56 | -61 | -85 | -51 | -69 | -81 | 748 | 3.168 | 33 | 9 | 726 |
| Profit before tax | -507 | -864 | -1.062 | -853 | -2.736 | -2.619 | -1.166 | 2.185 | -101 | 148 | 566 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -507 | -864 | -1.062 | -853 | -2.736 | -2.619 | -1.166 | 2.185 | -101 | 148 | 566 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 981 | 853 | 1.030 | 1.118 | 1.014 | 792 | 1.472 | 4.565 | 4.622 | 4.573 | 9.721 |
| Equity | -407 | -1.270 | -2.332 | -3.185 | -5.920 | -8.539 | -9.705 | -7.520 | -7.621 | -7.474 | -6.908 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.388 | 2.123 | 3.362 | 4.303 | 6.934 | 9.331 | 11.177 | 12.085 | 12.243 | 12.047 | 16.629 |
| Total debt | 1.388 | 2.123 | 3.362 | 4.303 | 6.934 | 9.331 | 11.177 | 12.085 | 12.243 | 12.047 | 16.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BYSKOV KØD HOLDING ApS | Company | 50.0% | 0.0% | 2014 |
| Individual | 50.0% | 0.0% | 2014 | |
VESTJYSK BANK A/S | Company | 0.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steven Alexander Holt Brandstrup | Management | 0 companies |
| Erik Skjøtt Stagis | Board of Directors | 0 companies |