| Revenue | DKK 1,3M | -12% |
| EBITDA | DKK 1,5M | +1% |
| Net profit | DKK 114K | -4% |
| Total assets | DKK 45,4M | +1% |
| Equity | DKK 5,1M | +2% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 850 | 1.867 | 1.343 | 3.289 | 1.215 | 1.085 | 1.472 | 1.293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 850 | 1.867 | 1.343 | 3.289 | 1.215 | 1.085 | 1.472 | 1.484 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 850 | 1.867 | 1.343 | 3.289 | 1.215 | 1.085 | 1.472 | 1.484 |
| Net financials | -868 | -1.656 | -638 | -605 | 1.426 | -1.161 | -1.319 | -1.339 |
| Profit before tax | -18 | 211 | 705 | 2.684 | 2.641 | -76 | 153 | 145 |
| Tax | -0 | 43 | 155 | 591 | 582 | -12 | 33 | 31 |
| Net profit | -18 | 168 | 549 | 2.093 | 2.059 | -63 | 119 | 114 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 36.155 | 43.051 | 42.850 | 45.279 | 45.019 | 44.886 | 44.976 | 45.354 |
| Equity | 32 | 200 | 749 | 2.842 | 4.901 | 4.838 | 4.957 | 5.071 |
| Long-term debt | 34.985 | 41.511 | 40.590 | 40.394 | 38.151 | 38.083 | 37.997 | 38.301 |
| Short-term debt | 1.138 | 1.297 | 1.350 | 1.411 | 1.292 | 1.308 | 1.331 | 1.260 |
| Total debt | 36.123 | 42.808 | 41.940 | 41.806 | 39.443 | 39.390 | 39.328 | 39.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AAEN LIMITED ApS | Company | 33.3% | 33.3% | 2017 |
Galba Ejendomme ApS | Company | 25.0% | 25.0% | 2017 |
NE SOLUTION ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andrup Aaen | Management | 0 companies |
| Niels Elbek | Board of Directors | 0 companies |
| Jørgen Jacobsen | Board of Directors | 0 companies |