| Revenue | DKK 3,2M | +76% |
| EBITDA | DKK 988K | +277% |
| Net profit | DKK 778K | +199% |
| Total assets | DKK 1M | -14% |
| Equity | DKK -890K | +47% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 117 | 540 | 1.794 | 1.941 | 1.803 | 3.165 |
| Staff expenses | -0 | -1.144 | -1.538 | -2.241 | -2.361 | -2.177 |
| EBITDA | 117 | -604 | 256 | -300 | -557 | 988 |
| Depreciation & amort. | -0 | -6 | -84 | -90 | -97 | -104 |
| EBIT | 117 | -610 | 173 | -390 | -654 | 884 |
| Net financials | -7 | -27 | -61 | -102 | -133 | -106 |
| Profit before tax | 110 | -638 | 111 | -491 | -787 | 778 |
| Tax | 25 | -140 | 25 | 104 | -0 | -0 |
| Net profit | 85 | -497 | 87 | -595 | -787 | 778 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 993 | 1.306 | 1.613 | 1.274 | 1.169 | 1.005 |
| Equity | 125 | -373 | -286 | -881 | -1.668 | -890 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 856 | 1.678 | 1.898 | 2.154 | 2.836 | 1.895 |
| Total debt | 856 | 1.678 | 1.898 | 2.154 | 2.836 | 1.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE SA GROUP ApS | Company | 50.0% | 50.0% | 2019 |
Aeroteam ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Seindal Agner | Chief Executive Officer | 0 companies |
| Michael Raundal Truelsen | Chairman | 0 companies |