| Revenue | DKK 1,6M | +22% |
| EBITDA | DKK 558K | +246% |
| Net profit | DKK 434K | +245% |
| Total assets | DKK 1,8M | +41% |
| Equity | DKK 1,2M | +58% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.084 | 5.019 | 4.270 | 3.840 | 4.488 | 4.111 | 4.607 | 5.179 | 5.132 | 4.775 | 3.882 | 2.075 | 1.302 | 1.594 |
| Staff expenses | -3.002 | -2.895 | -3.003 | -3.184 | -3.117 | -3.164 | -3.302 | -3.380 | -3.430 | -3.362 | -3.199 | -2.177 | -1.685 | -1.036 |
| EBITDA | 2.082 | 2.125 | 1.267 | 656 | 1.371 | 947 | 1.304 | 1.799 | 1.702 | 1.413 | 683 | -102 | -383 | 558 |
| Depreciation & amort. | -24 | -29 | -37 | -74 | -110 | -102 | -63 | -52 | -44 | -8 | -8 | -7 | -0 | -0 |
| EBIT | 2.058 | 2.095 | 1.230 | 582 | 1.262 | 845 | 1.242 | 1.747 | 1.659 | 1.405 | 675 | -110 | -383 | 558 |
| Net financials | 19 | 13 | 10 | 1 | -0 | -1 | -0 | -2 | -13 | -13 | -9 | 0 | 2 | 0 |
| Profit before tax | 2.077 | 2.108 | 1.240 | 583 | 1.261 | 844 | 1.241 | 1.745 | 1.645 | 1.391 | 665 | -109 | -382 | 558 |
| Tax | 520 | 527 | 305 | 136 | 278 | 186 | 274 | 384 | 362 | 306 | 146 | -24 | -82 | 124 |
| Net profit | 1.556 | 1.581 | 935 | 448 | 984 | 658 | 968 | 1.361 | 1.283 | 1.085 | 519 | -85 | -299 | 434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.702 | 3.018 | 2.291 | 2.064 | 2.849 | 2.373 | 2.938 | 3.618 | 3.651 | 4.121 | 2.929 | 2.061 | 1.266 | 1.787 |
| Equity | 2.057 | 2.438 | 1.793 | 1.306 | 1.844 | 1.522 | 1.890 | 2.351 | 2.284 | 2.119 | 1.638 | 1.053 | 754 | 1.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 346 | 453 | 346 | 346 | 381 | 215 |
| Short-term debt | 645 | 580 | 497 | 738 | 995 | 850 | 1.048 | 1.267 | 1.021 | 1.549 | 946 | 663 | 132 | 385 |
| Total debt | 645 | 580 | 497 | 738 | 995 | 850 | 1.048 | 1.267 | 1.367 | 2.002 | 1.291 | 1.008 | 512 | 600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Audit | Audit | 1981 | — | — |
JL Management | Management | 1981 | — | — |
AP Management | Management | 1981 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
RR Management | Management | 1981 | — | — |
SA Management | Management | 2011 | — | — |
ST Management | Management | 1981 | — | — |
HJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 1981 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAL HOLDING 2011 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Vesterlund | Audit | 0 companies |
| Johan Leth-Espensen | Management | 0 companies |
| Arne Poulsen | Management | 0 companies |
| Peter Legarth Petersen | Chief Executive Officer | 0 companies |
| Robert Raymond Malvime Salsmans | Management | 0 companies |
| Søren Anders Larsen | Management | 0 companies |
| Seppo Teuvo Ikavalko | Management | 0 companies |
| Henricus Johannes Joseph Vergouwen | Management | 0 companies |
| Steven Hubrig Koehler | Chairman | 0 companies |
| Johannes Franciscus Sistermans | Board of Directors | 0 companies |
| Henrik Harboe | Deputy Chairman | 0 companies |
| Niels Michael Andersen | Board of Directors | 0 companies |
| Aase Leth-Espensen | Board of Directors | 0 companies |
| Sigurd August Heinrich Kahlke | Board of Directors | 0 companies |
| Ole Dennis Lund Laugesen | Deputy Chairman | 0 companies |
| Stijn Michiel Ehren | Board of Directors | 0 companies |
| Lars Rasmussen | Chairman | 0 companies |
| Cornelis Henricus Jozef Luijben | Board of Directors | 0 companies |
| Erna Poulsen | Board of Directors | 0 companies |
| Victor Johannes Nickolson | Board of Directors | 0 companies |
| Wilhelmus Nicolaas Gerardus Ma ria de Laat | Board of Directors | 0 companies |