| Revenue | DKK 3,5M | +40% |
| EBITDA | DKK 471K | +236% |
| Net profit | DKK 404K | +191% |
| Total assets | DKK 6,1M | +13% |
| Equity | DKK 1,4M | +39% |
| Employees | 11 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.740 | 2.774 | 2.972 | 3.616 | 3.423 | 2.482 | 3.474 |
| Staff expenses | -1.307 | -2.661 | -2.316 | -3.245 | -3.179 | -2.828 | -3.003 |
| EBITDA | 460 | 178 | 656 | 371 | 244 | -346 | 471 |
| Depreciation & amort. | -27 | -65 | -65 | -48 | -50 | -46 | -42 |
| EBIT | 433 | 113 | 591 | 323 | 194 | -393 | 429 |
| Net financials | -0 | -2 | -38 | -27 | -75 | -78 | -36 |
| Profit before tax | 406 | 47 | 553 | 295 | 119 | -471 | 393 |
| Tax | 89 | 10 | 124 | 65 | 43 | -27 | -11 |
| Net profit | 317 | 36 | 429 | 230 | 76 | -444 | 404 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.353 | 5.921 | 7.119 | 7.022 | 5.011 | 5.422 | 6.106 |
| Equity | 717 | 753 | 1.182 | 1.413 | 1.489 | 1.045 | 1.449 |
| Long-term debt | 78 | 278 | 878 | 285 | 253 | 278 | 288 |
| Short-term debt | 3.548 | 4.876 | 5.044 | 5.305 | 3.243 | 4.099 | 4.344 |
| Total debt | 3.625 | 5.154 | 5.922 | 5.590 | 3.495 | 4.377 | 4.632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUPITER CYKLER ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andkjær Jensen | Management | 0 companies |
| Jan Andkjær Jensen | Board of Directors | 0 companies |
| Stig Andkjær Jensen | Chairman | 0 companies |