| Revenue | DKK 214K | -276% |
| EBITDA | DKK 92K | +133% |
| Net profit | DKK 30K | +112% |
| Total assets | DKK 604K | +23% |
| Equity | DKK -1,1M | +3% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 746 | 249 | 518 | 137 | 231 | -121 | 214 |
| Staff expenses | -434 | -803 | -525 | -287 | -260 | -156 | -121 |
| EBITDA | 313 | -554 | -6 | -150 | -29 | -277 | 92 |
| Depreciation & amort. | -140 | -120 | -120 | -120 | -100 | -0 | -0 |
| EBIT | 173 | -674 | -126 | -270 | -129 | -277 | 92 |
| Net financials | -20 | -23 | -20 | -18 | -45 | -51 | -53 |
| Profit before tax | 153 | -697 | -146 | -288 | -175 | -328 | 39 |
| Tax | 36 | -154 | -32 | -63 | -33 | -69 | 9 |
| Net profit | 117 | -543 | -114 | -224 | -141 | -259 | 30 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 865 | 735 | 726 | 650 | 498 | 492 | 604 |
| Equity | 167 | -379 | -493 | -718 | -859 | -1.118 | -1.088 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 697 | 1.113 | 1.220 | 1.367 | 1.357 | 1.611 | 1.692 |
| Total debt | 697 | 1.113 | 1.220 | 1.367 | 1.357 | 1.611 | 1.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF | Board of Directors | 2017 | — | — |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SASA HOLDING APS | Company | 100.0% | 100.0% | 2020 |
BIRKELUND ODENSE HOLDING ApS | Company | 50.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Gram | Management | 0 companies |
| Per Faxe | Board of Directors | 0 companies |
| Kim Lennart Larsson | Board of Directors | 0 companies |
| Annette Elinore Gram | Chairman | 0 companies |
| Annline Rigmor Gram | Board of Directors | 0 companies |