| Revenue | DKK 183K | -71% |
| EBITDA | DKK 183K | +136% |
| Net profit | DKK 101K | +125% |
| Total assets | DKK 763K | -86% |
| Equity | DKK 744K | +16% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 611 | 1.144 | 2.601 | 83 | 212 | 1.455 | 2.716 | 624 | 183 |
| Staff expenses | -962 | -1.440 | -532 | -2 | -296 | -2.717 | -2.549 | -1.132 | -0 |
| EBITDA | -352 | -296 | 2.069 | 82 | -84 | -1.262 | 168 | -508 | 183 |
| Depreciation & amort. | -24 | -47 | -0 | -4 | -5 | -33 | -33 | -33 | -56 |
| EBIT | -376 | -343 | 2.069 | 78 | -89 | -1.295 | 135 | -541 | 127 |
| Net financials | -1 | -3 | -1.100 | -0 | -1 | -8 | -3 | -6 | -0 |
| Profit before tax | -377 | -346 | 968 | 78 | -91 | -1.303 | 131 | -547 | 127 |
| Tax | -67 | -28 | 391 | 16 | -18 | 311 | -541 | -144 | 30 |
| Net profit | -310 | -318 | 577 | 62 | -72 | -1.615 | 673 | -403 | 101 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 591 | 701 | 372 | 471 | 1.370 | 4.097 | 8.331 | 5.380 | 763 |
| Equity | -260 | -578 | -1 | 61 | -12 | -1.627 | 1.046 | 643 | 744 |
| Long-term debt | 0 | 0 | 370 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 851 | 1.280 | 3 | 411 | 1.382 | 5.716 | 7.280 | 4.736 | 20 |
| Total debt | 851 | 1.280 | 374 | 411 | 1.382 | 5.716 | 7.280 | 4.736 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 25.0% | 25.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Samir Azzouzi | Chief Executive Officer | 0 companies |
| Risvan Bayram | Management | 0 companies |