| Revenue | DKK 1,9M | -50% |
| EBITDA | DKK 648K | -78% |
| Net profit | DKK 462K | -79% |
| Total assets | DKK 2,6M | -37% |
| Equity | DKK 1,4M | -39% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 542 | 220 | 183 | 810 | 985 | 2.171 | 2.643 | 2.439 | 3.709 | 3.277 | 3.204 | 3.878 | 1.924 |
| Staff expenses | -454 | -154 | -196 | -445 | -538 | -1.118 | -1.116 | -913 | -993 | -765 | -863 | -951 | -1.139 |
| EBITDA | 88 | 66 | -12 | 365 | 446 | 1.052 | 1.527 | 1.525 | 2.716 | 2.512 | 2.341 | 2.927 | 648 |
| Depreciation & amort. | 10 | -6 | -9 | -9 | -19 | -20 | -20 | -26 | -28 | -83 | -186 | -157 | -41 |
| EBIT | 78 | 60 | -22 | 356 | 428 | 1.033 | 1.507 | 1.499 | 2.688 | 2.429 | 2.155 | 2.770 | 608 |
| Net financials | -7 | -6 | -5 | -5 | -4 | -9 | -6 | -2 | -11 | -24 | -30 | 4 | 4 |
| Profit before tax | 70 | 55 | -11 | 351 | 424 | 1.024 | 1.502 | 1.497 | 2.677 | 2.405 | 2.125 | 2.774 | 612 |
| Tax | 20 | 15 | 8 | 84 | 97 | 227 | 331 | 345 | 588 | 527 | 473 | 612 | 150 |
| Net profit | -56 | 40 | -19 | 267 | 327 | 797 | 1.171 | 1.152 | 2.090 | 1.878 | 1.652 | 2.162 | 462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 873 | 524 | 561 | 1.079 | 1.444 | 2.509 | 2.748 | 3.201 | 3.919 | 4.899 | 4.369 | 4.127 | 2.591 |
| Equity | 421 | 460 | 441 | 708 | 1.035 | 1.833 | 1.203 | 2.355 | 2.227 | 3.342 | 2.721 | 2.383 | 1.445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 452 | 64 | 120 | 370 | 409 | 677 | 1.545 | 845 | 1.692 | 1.556 | 1.648 | 1.738 | 1.146 |
| Total debt | 452 | 64 | 120 | 370 | 409 | 677 | 1.545 | 845 | 1.692 | 1.556 | 1.648 | 1.738 | 1.146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2003 | — | — |
SD Founder | Founder | 2001 | — | — |
SR Founder | Founder | 2001 | — | — |
LR Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S & S HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Albin Andreasen | Management | 0 companies |
| Simon Dione Joensen | Founder | 0 companies |
| Steffen Ratleff Don | Founder | 0 companies |
| Leif Robert Jacobsen | Audit | 0 companies |