| Revenue | DKK 2,4M | -72% |
| EBITDA | DKK -1,3M | -126% |
| Net profit | DKK -1M | -131% |
| Total assets | DKK 10,5M | -28% |
| Equity | DKK 6,9M | -34% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.865 | 2.488 | 8.158 | 8.357 | 2.354 |
| Staff expenses | -799 | -990 | -1.992 | -3.360 | -3.614 |
| EBITDA | 1.066 | 1.498 | 6.166 | 4.824 | -1.260 |
| Depreciation & amort. | -472 | -666 | -512 | -774 | -576 |
| EBIT | 594 | 832 | 5.654 | 4.049 | -1.836 |
| Net financials | -72 | -87 | -133 | 310 | 509 |
| Profit before tax | 522 | 745 | 5.787 | 4.359 | -1.327 |
| Tax | -668 | 165 | 1.274 | 967 | -288 |
| Net profit | 1.190 | 580 | 4.513 | 3.393 | -1.039 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.917 | 5.079 | 10.446 | 14.645 | 10.535 |
| Equity | 1.972 | 2.552 | 7.066 | 10.458 | 6.919 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.945 | 2.527 | 3.320 | 4.127 | 3.616 |
| Total debt | 2.945 | 2.527 | 3.320 | 4.127 | 3.616 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SA Founder | Founder | 2016 |
KB Management | Management | 2024 |
| Former (2) | ||
SE Management | Management | 2023 – 2024 |
SA Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2024 | |
| Former (2) | ||
| Chairman | 2020 – 2024 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Individual | 50–66.65% | 50–66.65% | 2020 | |
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Eriksson Krüeger | Management | 0 companies |
| Smain Abdelmoumeni | Chief Executive Officer | 0 companies |
| Smain Abdelmoumeni | Founder | 0 companies |
| Kristian Busk Mouritzen | Management | 0 companies |
| Dorte Kjær | Chairman | 0 companies |
| Nadia Derbali | Board of Directors | 0 companies |
| Lars Henrik Kruse | Chairman | 0 companies |