| Revenue | DKK 3,5M | -46% |
| EBITDA | DKK 363K | +47% |
| Net profit | DKK 107K | +31% |
| Total assets | DKK 2,9M | -21% |
| Equity | DKK 1,5M | +8% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.712 | 4.720 | 5.552 | 5.051 | 5.116 | 5.492 | 6.361 | 7.199 | 8.014 | 6.737 | 6.557 | 3.549 |
| Staff expenses | -3.725 | -4.205 | -4.985 | -4.652 | -4.255 | -4.638 | -5.152 | -6.312 | -7.390 | -6.940 | -6.278 | -3.112 |
| EBITDA | -13 | 515 | 567 | 399 | 861 | 854 | 1.209 | 888 | 625 | -203 | 247 | 363 |
| Depreciation & amort. | -137 | -191 | -450 | -273 | -486 | -367 | -213 | -127 | -44 | -69 | -91 | -193 |
| EBIT | -150 | 324 | 118 | 126 | 375 | 487 | 996 | 761 | 580 | -272 | 156 | 170 |
| Net financials | -22 | -90 | -104 | -108 | -106 | -51 | -35 | -27 | -37 | -15 | -40 | -28 |
| Profit before tax | -172 | 234 | 13 | 18 | 269 | 436 | 961 | 734 | 543 | -286 | 116 | 142 |
| Tax | -35 | 56 | 7 | 7 | 67 | 98 | 96 | 186 | 148 | -68 | 34 | 34 |
| Net profit | -137 | 178 | 6 | 11 | 202 | 338 | 865 | 548 | 395 | -219 | 82 | 107 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.162 | 2.443 | 3.361 | 3.046 | 4.098 | 2.543 | 4.726 | 4.713 | 4.013 | 2.790 | 3.700 | 2.938 |
| Equity | -57 | 122 | 128 | 138 | 340 | 593 | 974 | 1.297 | 1.692 | 1.474 | 1.348 | 1.455 |
| Long-term debt | 961 | 1.126 | 1.353 | 910 | 478 | 189 | 79 | 0 | 0 | 0 | 0 | 49 |
| Short-term debt | 4.257 | 1.174 | 1.852 | 1.963 | 3.178 | 1.560 | 3.467 | 3.224 | 2.095 | 1.158 | 2.188 | 1.309 |
| Total debt | 5.218 | 2.300 | 3.205 | 2.872 | 3.656 | 1.749 | 3.546 | 3.224 | 2.095 | 1.158 | 2.188 | 1.358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sidse Feldberg Juncker | Founder | 0 companies |