| Revenue | DKK -8,1M | +118% |
| EBITDA | DKK -10,5M | -38% |
| Net profit | DKK -12,3M | -30% |
| Total assets | DKK 8M | +33% |
| Equity | DKK -30,7M | -67% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -471 | -557 | -3.148 | -3.727 | -8.136 |
| Staff expenses | -97 | -1.556 | -3.194 | -3.867 | -2.350 |
| EBITDA | -569 | -2.114 | -6.343 | -7.594 | -10.486 |
| Depreciation & amort. | -51 | -191 | -292 | -332 | -650 |
| EBIT | -620 | -2.304 | -6.635 | -7.926 | -11.136 |
| Net financials | -25 | -81 | -1.019 | -1.068 | -1.165 |
| Profit before tax | -645 | -2.386 | -7.653 | -8.994 | -12.301 |
| Tax | -195 | -563 | 141 | 437 | -0 |
| Net profit | -449 | -1.823 | -7.795 | -9.431 | -12.301 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.270 | 2.661 | 4.357 | 6.045 | 8.040 |
| Equity | 451 | -1.185 | -8.980 | -18.410 | -30.711 |
| Long-term debt | 981 | 2.040 | 10.046 | 11.785 | 11.281 |
| Short-term debt | 839 | 1.806 | 3.292 | 12.671 | 27.471 |
| Total debt | 1.820 | 3.846 | 13.337 | 24.455 | 38.751 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SA Management | Management | 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2023 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Chairman | 2020 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sinan Ahsin Rana | Management | 0 companies |
| Torben Vesterthjele Holm | Chairman | 0 companies |
| Jacob Axeltoft Lukassen | Board of Directors | 0 companies |
| Thomas Søgaard-Andersen | Board of Directors | 0 companies |
| Morten Schwartz Nielsen | Board of Directors | 0 companies |
| Louise Axeltoft Lukassen | Board of Directors | 0 companies |
| Philip Borg Rønnow | Board of Directors | 0 companies |