| Revenue | DKK 28M | +1% |
| EBITDA | DKK 10,8M | +2% |
| Net profit | DKK 997K | +3% |
| Total assets | DKK 49,6M | -12% |
| Equity | DKK 15,7M | +7% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.058 | 5.022 | 6.817 | 7.440 | 7.581 | 11.449 | 9.351 | 9.323 | 14.124 | 33.283 | 16.751 | 25.143 | 27.681 | 27.993 |
| Staff expenses | -3.306 | -3.216 | -3.578 | -4.017 | -4.812 | -5.250 | -6.761 | -8.890 | -9.429 | -16.603 | -16.154 | -14.753 | -17.063 | -17.203 |
| EBITDA | 1.752 | 1.806 | 3.039 | 3.423 | 2.769 | 6.199 | 2.573 | 201 | 4.629 | 16.796 | 597 | 10.324 | 10.618 | 10.790 |
| Depreciation & amort. | -1.050 | -670 | -904 | -800 | -934 | -1.134 | -1.213 | -1.271 | -3.402 | -5.734 | -6.767 | -7.584 | -7.513 | -7.575 |
| EBIT | 702 | 1.136 | 2.135 | 2.623 | 1.834 | 5.065 | 1.360 | -1.069 | 1.227 | 11.062 | -6.170 | 2.740 | 3.105 | 3.215 |
| Net financials | -812 | -784 | -583 | -473 | -302 | -146 | -198 | -436 | -950 | -1.263 | -1.408 | -1.646 | -1.858 | -1.949 |
| Profit before tax | -111 | 352 | 1.552 | 2.150 | 1.532 | 4.919 | 1.162 | -1.506 | 277 | 9.799 | -7.578 | 1.095 | 1.246 | 1.266 |
| Tax | 9 | 45 | 465 | 475 | 337 | 1.093 | 260 | -330 | 66 | 2.156 | -1.666 | 243 | 276 | 269 |
| Net profit | -119 | 307 | 1.087 | 1.675 | 1.195 | 3.826 | 902 | -1.176 | 211 | 7.643 | -5.912 | 852 | 971 | 997 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.407 | 9.689 | 10.652 | 11.371 | 10.135 | 13.761 | 17.089 | 16.873 | 36.888 | 62.860 | 69.729 | 61.181 | 56.255 | 49.605 |
| Equity | 261 | 1.252 | 2.362 | 3.036 | 4.231 | 6.982 | 4.485 | 3.309 | 4.921 | 17.837 | 13.226 | 14.077 | 14.698 | 15.695 |
| Long-term debt | 5.251 | 4.299 | 3.079 | 1.911 | 1.781 | 1.049 | 461 | 0 | 12.346 | 22.811 | 33.192 | 24.826 | 19.313 | 13.095 |
| Short-term debt | 3.895 | 4.138 | 5.097 | 6.024 | 3.687 | 5.254 | 11.532 | 13.282 | 18.879 | 19.599 | 22.365 | 20.544 | 20.034 | 18.086 |
| Total debt | 9.146 | 8.437 | 8.176 | 7.935 | 5.468 | 6.303 | 11.993 | 13.282 | 31.224 | 42.410 | 55.557 | 45.370 | 39.347 | 31.181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2021 | — | — |
KS Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FB Capital Invest ApS | Company | 50.0% | 50.0% | 2021 |
Sonne Godiksen Holding ApS | Company | 50.0% | 50.0% | 2021 |
KJELD SCHNOOR HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
FB Group ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Sonne Godiksen | Management | 0 companies |
| Kjeld Schnoor | Founder | 0 companies |