| Revenue | DKK 1,2M | -58% |
| EBITDA | DKK -257K | -143% |
| Net profit | DKK -305K | -157% |
| Total assets | DKK 2,2M | -28% |
| Equity | DKK 361K | -46% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 3.107 | 2.304 | 1.658 | 2.955 | 1.247 |
| Staff expenses | -2.586 | -2.121 | -2.353 | -2.354 | -1.486 |
| EBITDA | 521 | 183 | -695 | 601 | -257 |
| Depreciation & amort. | -57 | -45 | -73 | -68 | -29 |
| EBIT | 464 | 138 | -769 | 533 | -286 |
| Net financials | -45 | -80 | -96 | -47 | -49 |
| Profit before tax | 419 | 58 | -865 | 486 | -335 |
| Tax | -0 | -1 | -24 | -45 | -31 |
| Net profit | 419 | 59 | -841 | 531 | -305 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 3.684 | 3.736 | 4.734 | 3.054 | 2.201 |
| Equity | 917 | 975 | 135 | 666 | 361 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.767 | 2.761 | 4.599 | 2.389 | 1.840 |
| Total debt | 2.767 | 2.761 | 4.599 | 2.389 | 1.840 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Audit | 2004 – 2006 | |
SF Management | Management | 2003 – 2025 |
ME Unofficial title | Unofficial title | 2025 – 2025 |
PI | Audit | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2003 – 2006 | |
| Chairman | 2007 – 2010 | |
| Board of Directors | 2010 – 2016 | |
| Board of Directors | 2017 – 2025 | |
| Chairman | 2010 – 2025 | |
| Board of Directors | 2006 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Mogens Bisborg A/S | Audit | 0 companies |
| Steen Feierskov | Management | 0 companies |
| Michael Erhard Hansen | Unofficial title | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Finn Dyhre Hansen | Board of Directors | 0 companies |
| Mogens Norlén | Chairman | 0 companies |
| Lars Beck Hansen | Board of Directors | 0 companies |
| Ivan Germansen | Board of Directors | 0 companies |
| Pia Skovlund Feierskov | Chairman | 0 companies |
| Per Madsen Schmidt | Board of Directors | 0 companies |