| Revenue | DKK 2,8M | +36% |
| EBITDA | DKK 1,4M | +36% |
| Net profit | DKK 838K | +41% |
| Total assets | DKK 7,8M | +42% |
| Equity | DKK 2,6M | +47% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.015 | 610 | 2.092 | 2.089 | 2.849 |
| Staff expenses | -185 | -364 | -670 | -1.037 | -1.413 |
| EBITDA | 830 | 247 | 1.421 | 1.052 | 1.435 |
| Depreciation & amort. | -115 | -189 | -195 | -299 | -400 |
| EBIT | 715 | 58 | 1.226 | 753 | 1.035 |
| Net financials | -16 | -21 | -12 | 12 | 42 |
| Profit before tax | 698 | 37 | 1.214 | 765 | 1.077 |
| Tax | 156 | 9 | 268 | 172 | 239 |
| Net profit | 543 | 28 | 945 | 593 | 838 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.560 | 2.110 | 3.894 | 5.544 | 7.847 |
| Equity | 583 | 460 | 1.405 | 1.798 | 2.637 |
| Long-term debt | 0 | 0 | 0 | 228 | 84 |
| Short-term debt | 957 | 1.635 | 2.362 | 3.357 | 4.976 |
| Total debt | 957 | 1.635 | 2.362 | 3.585 | 5.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2020 | — | — |
MK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VesterhavsCaminoen Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Andersen Holm | Management | 0 companies |
| Malthe Krarup Andersen | Management | 0 companies |
| Gunnar Krarup Andersen | Chairman | 0 companies |
| Sisse Fisker Mogensen | Chairman | 0 companies |
| Søren Riis | Board of Directors | 0 companies |