| Revenue | DKK 7,6M | -38% |
| EBITDA | DKK 4,3M | -50% |
| Net profit | DKK 3,2M | -54% |
| Total assets | DKK 17,6M | -8% |
| Equity | DKK 5,6M | -40% |
| Employees | 24 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.223 | 7.164 | 9.735 | 6.274 | 8.165 | 6.324 | 8.531 | 9.035 | 12.560 | 12.262 | 7.636 |
| Staff expenses | -2.968 | -3.125 | -3.984 | -2.894 | -3.928 | -3.278 | -2.958 | -3.230 | -2.928 | -3.532 | -3.305 |
| EBITDA | 2.256 | 4.039 | 5.751 | 3.380 | 4.238 | 3.046 | 5.573 | 5.805 | 9.632 | 8.731 | 4.331 |
| Depreciation & amort. | -61 | -152 | -152 | -92 | -15 | -15 | -14 | -0 | -0 | -0 | -0 |
| EBIT | 2.195 | 3.887 | 5.599 | 3.288 | 4.222 | 3.031 | 5.559 | 5.805 | 9.632 | 8.731 | 4.331 |
| Net financials | -55 | -47 | 24 | -33 | -39 | -33 | -21 | -25 | -42 | 147 | -199 |
| Profit before tax | 2.140 | 3.840 | 5.624 | 3.255 | 4.184 | 2.997 | 5.538 | 5.780 | 9.591 | 8.878 | 4.132 |
| Tax | 504 | 854 | 1.242 | 721 | 924 | 664 | 1.237 | 1.257 | 2.118 | 1.965 | 917 |
| Net profit | 1.636 | 2.986 | 4.382 | 2.533 | 3.259 | 2.334 | 4.301 | 4.523 | 7.473 | 6.913 | 3.214 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.485 | 11.031 | 16.754 | 15.208 | 12.296 | 14.028 | 14.208 | 16.997 | 27.212 | 18.997 | 17.561 |
| Equity | 2.136 | 5.122 | 4.882 | 7.415 | 5.675 | 4.749 | 6.717 | 6.923 | 9.873 | 9.314 | 5.628 |
| Long-term debt | 2.200 | 0 | 0 | 0 | 609 | 1.537 | 1.555 | 1.587 | 1.643 | 1.694 | 1.737 |
| Short-term debt | 7.341 | 5.908 | 11.872 | 7.792 | 6.012 | 7.742 | 5.937 | 7.641 | 12.515 | 7.989 | 10.196 |
| Total debt | 7.341 | 5.908 | 11.872 | 7.792 | 6.621 | 9.279 | 7.491 | 9.229 | 14.158 | 9.683 | 11.933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
APPROXIMA HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bjerre | Management | 0 companies |
| Christian Moes | Board of Directors | 0 companies |
| Lars Damgaard | Chairman | 0 companies |
| Maria Kjær Moes | Chairman | 0 companies |
| Poul Moes | Board of Directors | 0 companies |
| Kjartan Bruun Kristensen | Chairman | 0 companies |
| Thomas Stolborg | Chairman | 0 companies |