| Revenue | DKK 22,8M | +13% |
| EBITDA | DKK 279K | +89% |
| Net profit | DKK 0 | — |
| Total assets | DKK 29,7M | +42% |
| Equity | DKK 400K | +0% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 16.227 | 16.719 | 18.704 | 20.222 | 22.806 |
| Staff expenses | -16.096 | -16.544 | -18.615 | -20.074 | -22.527 |
| EBITDA | 131 | 175 | 89 | 148 | 279 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 131 | 175 | 89 | 148 | 279 |
| Net financials | -131 | -175 | -89 | -148 | -279 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 0 | 0 | 0 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.124 | 15.369 | 18.577 | 20.961 | 29.713 |
| Equity | 400 | 400 | 400 | 400 | 400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.724 | 14.969 | 18.177 | 20.561 | 29.313 |
| Total debt | 14.724 | 14.969 | 18.177 | 20.561 | 29.313 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SA Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Andersen | Management | 0 companies |
| Line Kjær | Chairman | 0 companies |
| Peter Marinus Anders Andersen | Board of Directors | 0 companies |