| Revenue | DKK 662K | +12% |
| EBITDA | DKK 158K | -29% |
| Net profit | DKK -1,7M | -233% |
| Total assets | DKK 13,9M | -12% |
| Equity | DKK 12,5M | -12% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 671 | 380 | 86 | -215 | 324 | -266 | -73 | 589 | 662 |
| Staff expenses | -480 | -492 | -480 | -440 | -900 | -1.088 | -755 | -366 | -503 |
| EBITDA | 191 | -112 | -1.027 | -659 | -576 | -1.354 | -828 | 223 | 158 |
| Depreciation & amort. | -91 | -195 | -130 | -188 | -167 | -180 | -184 | -181 | -138 |
| EBIT | 100 | -307 | -1.157 | -847 | -742 | -1.534 | -1.012 | 42 | 20 |
| Net financials | -25 | -46 | -128 | -364 | -233 | 261 | 600 | 1.287 | -1.656 |
| Profit before tax | 75 | -353 | -1.285 | -1.211 | -975 | -1.273 | -412 | 1.329 | -1.636 |
| Tax | 17 | -75 | -270 | -261 | -13 | -288 | -157 | 83 | 20 |
| Net profit | 59 | -278 | -1.015 | -950 | -962 | -985 | -255 | 1.246 | -1.655 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.804 | 8.781 | 5.632 | 6.486 | 6.724 | 17.764 | 14.452 | 15.701 | 13.877 |
| Equity | 559 | 1.381 | 2.194 | 1.244 | 5.086 | 16.164 | 12.908 | 14.154 | 12.499 |
| Long-term debt | 5.693 | 4.410 | 0 | 1.420 | 1.408 | 1.396 | 1.384 | 1.080 | 1.080 |
| Short-term debt | 552 | 2.990 | 3.438 | 3.821 | 226 | 204 | 160 | 467 | 298 |
| Total debt | 6.246 | 7.400 | 3.438 | 5.241 | 1.634 | 1.600 | 1.544 | 1.547 | 1.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEMA HOLDING 2014 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Gert Ersgard | Management | 0 companies |
| Karen Haahr Ersgard | Chairman | 0 companies |
| Ole Møller Jespersen | Board of Directors | 0 companies |