| Revenue | DKK 207K | -25% |
| EBITDA | DKK 73K | -39% |
| Net profit | DKK 46K | -47% |
| Total assets | DKK 576K | -11% |
| Equity | DKK 152K | +44% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 528 | 410 | 387 | 392 | 391 | 362 | 287 | 276 | 207 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 37 | -49 | 45 | 36 | 67 | -54 | -33 | 121 | 73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | -49 | 45 | 36 | 67 | -54 | -33 | 121 | 73 |
| Net financials | -10 | -8 | -8 | -9 | -6 | -7 | -24 | -33 | -23 |
| Profit before tax | 27 | -57 | 37 | 27 | 61 | -61 | -57 | 87 | 51 |
| Tax | 5 | -12 | 8 | 6 | 14 | -13 | -0 | -0 | 4 |
| Net profit | 21 | -45 | 29 | 21 | 48 | -48 | -57 | 87 | 46 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 581 | 596 | 596 | 549 | 518 | 652 | 654 | 646 | 576 |
| Equity | 71 | 26 | 55 | 76 | 124 | 76 | 19 | 106 | 152 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 509 | 570 | 541 | 473 | 394 | 576 | 635 | 539 | 423 |
| Total debt | 509 | 570 | 541 | 473 | 394 | 576 | 635 | 539 | 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hasse Nørgaard Holding ApS | Company | 33.3% | 33.3% | 2022 |
Casper Nørgaard Holding ApS | Company | 33.3% | 33.3% | 2022 |
Sune Nørgaard Holding Aps | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Albæk | Management | 0 companies |
| Hasse Albæk Nørgaard | Chairman | 0 companies |
| Casper Albæk Nørgaard | Board of Directors | 0 companies |