| Revenue | DKK 9,8M | +7% |
| EBITDA | DKK 4,1M | +2% |
| Net profit | DKK 283K | +343% |
| Total assets | DKK 41,5M | -3% |
| Equity | DKK 6,6M | +4% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.046 | 8.107 | 10.344 | 6.406 | 6.235 | 7.286 | 9.691 | 9.163 | 9.815 |
| Staff expenses | -1.443 | -4.958 | -6.390 | -3.632 | -3.870 | -4.357 | -5.003 | -5.200 | -5.762 |
| EBITDA | 1.603 | 3.150 | 3.955 | 1.114 | 2.362 | 2.929 | 4.688 | 3.963 | 4.053 |
| Depreciation & amort. | -1.196 | -1.342 | -2.170 | -8.171 | -1.892 | -1.722 | -1.872 | -1.831 | -1.921 |
| EBIT | 406 | 1.807 | 1.785 | -7.057 | 470 | 1.207 | 2.815 | 2.132 | 2.131 |
| Net financials | -707 | -515 | -1.546 | -1.736 | -1.553 | -1.568 | -2.220 | -2.281 | -1.764 |
| Profit before tax | -301 | 1.292 | 239 | -8.793 | -1.083 | -361 | 595 | -149 | 367 |
| Tax | -53 | 291 | 55 | -1.931 | -238 | -79 | 133 | -33 | 84 |
| Net profit | -248 | 1.001 | 183 | -6.861 | -845 | -282 | 462 | -116 | 283 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.490 | 54.114 | 63.740 | 49.362 | 46.933 | 45.229 | 43.640 | 42.737 | 41.473 |
| Equity | 13.161 | 14.162 | 14.171 | 7.309 | 6.464 | 6.183 | 6.468 | 6.351 | 6.635 |
| Long-term debt | 17.256 | 32.540 | 34.242 | 33.208 | 30.357 | 31.486 | 29.197 | 27.579 | 26.169 |
| Short-term debt | 3.686 | 2.734 | 10.601 | 6.053 | 7.559 | 5.089 | 5.373 | 6.240 | 6.021 |
| Total debt | 20.942 | 35.274 | 44.843 | 39.261 | 37.916 | 36.575 | 34.570 | 33.819 | 32.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jeanne Strandby ApS | Company | 66.7% | 66.7% | 2026 |
| Individual | 25.0% | 25.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Svend-Erik Andersen | Management | 0 companies |