| Revenue | DKK 3,1M | -2% |
| EBITDA | DKK 819K | -11% |
| Net profit | DKK 416K | -20% |
| Total assets | DKK 6,1M | +11% |
| Equity | DKK 569K | -80% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788 | 2.349 | 2.482 | 2.666 | 2.431 | 2.740 | 2.542 | 3.188 | 3.136 |
| Staff expenses | -583 | -1.439 | -1.636 | -1.617 | -1.583 | -1.753 | -1.898 | -2.231 | -2.318 |
| EBITDA | 205 | 898 | 830 | 1.050 | 848 | 987 | 635 | 922 | 819 |
| Depreciation & amort. | -71 | -121 | -162 | -190 | -208 | -213 | -216 | -190 | -157 |
| EBIT | 134 | 777 | 669 | 860 | 640 | 774 | 418 | 733 | 662 |
| Net financials | -184 | -207 | -181 | -161 | -111 | -102 | -8 | -61 | -120 |
| Profit before tax | -49 | 570 | 487 | 699 | 529 | 672 | 411 | 671 | 542 |
| Tax | -10 | 126 | 109 | 153 | 124 | 149 | 93 | 149 | 127 |
| Net profit | -40 | 444 | 379 | 546 | 406 | 523 | 318 | 522 | 416 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.940 | 4.276 | 4.536 | 4.606 | 4.928 | 4.487 | 4.844 | 5.447 | 6.055 |
| Equity | 10 | 454 | 780 | 1.272 | 1.622 | 2.089 | 2.349 | 2.813 | 569 |
| Long-term debt | 2.633 | 2.471 | 2.294 | 2.036 | 1.597 | 1.252 | 1.183 | 1.112 | 1.042 |
| Short-term debt | 1.296 | 1.328 | 1.432 | 1.268 | 1.678 | 1.125 | 1.292 | 1.502 | 4.424 |
| Total debt | 3.930 | 3.799 | 3.726 | 3.304 | 3.275 | 2.377 | 2.475 | 2.615 | 5.466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. Eskildsen Holding ApS | Company | 66.7% | 66.7% | 2023 |
S. Heiden Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Aagaard Eskildsen | Management | 0 companies |