| Revenue | DKK 8M | +9% |
| EBITDA | DKK 704K | +223% |
| Net profit | DKK 353K | +153% |
| Total assets | DKK 10,2M | -14% |
| Equity | DKK 2,5M | +17% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.775 | 7.565 | 9.543 | 7.413 | 8.050 |
| Staff expenses | -5.066 | -5.742 | -6.598 | -7.987 | -7.346 |
| EBITDA | 708 | 1.822 | 2.945 | -573 | 704 |
| Depreciation & amort. | -131 | -162 | -165 | -159 | -116 |
| EBIT | 578 | 1.660 | 2.780 | -733 | 587 |
| Net financials | -70 | -78 | -119 | -124 | -79 |
| Profit before tax | 508 | 1.582 | 2.661 | -856 | 509 |
| Tax | 113 | 351 | 589 | -187 | 156 |
| Net profit | 395 | 1.231 | 2.071 | -669 | 353 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.654 | 10.673 | 20.312 | 11.862 | 10.235 |
| Equity | 2.844 | 3.725 | 4.797 | 2.127 | 2.480 |
| Long-term debt | 77 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.632 | 6.698 | 15.292 | 9.699 | 7.718 |
| Total debt | 6.709 | 6.698 | 15.292 | 9.699 | 7.718 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SF Management | Management | 2004 |
| Former (1) | ||
CE Audit | Audit | 2004 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2012 | |
| Former (2) | ||
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Erik Petersen | Audit | 0 companies |
| Stefan Fænø Simonsen | Management | 0 companies |
| Morten Kjeldsholm Elsborg | Board of Directors | 0 companies |
| Pernille Mondrup Simonsen | Board of Directors | 0 companies |
| Linette Secher Fjorback | Board of Directors | 0 companies |
| Henning Fænø Simonsen | Board of Directors | 0 companies |