| Revenue | DKK 23,2M | -16% |
| EBITDA | DKK 4,7M | -26% |
| Net profit | DKK 3,6M | -26% |
| Total assets | DKK 10,2M | -22% |
| Equity | DKK 8M | -13% |
| Employees | 51 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.812 | 2.632 | 3.472 | 7.075 | 6.996 | 17.801 | 28.042 | 25.738 | 27.623 | 23.213 |
| Staff expenses | -1.121 | -2.024 | -3.116 | -4.821 | -4.032 | -12.944 | -21.960 | -19.866 | -21.134 | -18.438 |
| EBITDA | 691 | 608 | 356 | 2.254 | 2.965 | 4.858 | 6.081 | 5.769 | 6.327 | 4.667 |
| Depreciation & amort. | -37 | -9 | -21 | -58 | -69 | -70 | -90 | -185 | -116 | -93 |
| EBIT | 654 | 600 | 335 | 2.197 | 2.896 | 4.788 | 5.991 | 5.583 | 6.212 | 4.574 |
| Net financials | -2 | -5 | -3 | 1 | 26 | -26 | -28 | -2 | -9 | -6 |
| Profit before tax | 652 | 594 | 331 | 2.198 | 2.922 | 4.762 | 5.962 | 5.581 | 6.203 | 4.568 |
| Tax | 144 | 133 | 76 | 486 | 643 | 1.048 | 1.313 | 1.229 | 1.369 | 1.008 |
| Net profit | 509 | 462 | 255 | 1.712 | 2.279 | 3.714 | 4.650 | 4.352 | 4.834 | 3.560 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 928 | 1.870 | 1.388 | 3.401 | 4.450 | 7.735 | 9.792 | 11.095 | 12.940 | 10.154 |
| Equity | 559 | 917 | 566 | 2.278 | 2.329 | 4.943 | 7.093 | 7.445 | 9.279 | 8.039 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 368 | 948 | 818 | 1.118 | 2.115 | 2.790 | 2.694 | 3.650 | 3.661 | 2.115 |
| Total debt | 368 | 948 | 818 | 1.118 | 2.115 | 2.790 | 2.694 | 3.650 | 3.661 | 2.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Founder | Founder | 2016 | — | — |
EP Management | Management | 2021 | — | — |
BL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EP GROUP A/S | Company | 50.0% | 50.0% | 2020 |
SAFETYCREW ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Rydahl Sørensen | Founder | 0 companies |
| Edmund Pedersen | Management | 0 companies |
| Benny Lauge Jørgensen | Management | 0 companies |