| Revenue | DKK -36K | -123% |
| EBITDA | DKK -405K | +21% |
| Net profit | DKK 612K | -20% |
| Total assets | DKK 20M | +1% |
| Equity | DKK 19,7M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -25 | -17 | -24 | -29 | 196 | -51 | -54 | -59 | -58 | -61 | 877 | 155 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -668 | -360 |
| EBITDA | -3 | -25 | -17 | -24 | -29 | 196 | -51 | -54 | -59 | -58 | -61 | 856 | -513 | -405 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -25 | -17 | -24 | -29 | 196 | -51 | -54 | -59 | -58 | -61 | 856 | -513 | -405 |
| Net financials | 1.725 | 2.494 | 1.475 | 1.465 | 1.561 | 1.354 | 1.009 | 778 | 528 | 828 | -330 | 147 | 1.440 | 1.249 |
| Profit before tax | 1.722 | 2.470 | 1.458 | 1.441 | 1.532 | 1.549 | 959 | 724 | 469 | 770 | -391 | 1.003 | 927 | 844 |
| Tax | 36 | -7 | 55 | 19 | 47 | 99 | 14 | 36 | 30 | 44 | -120 | -1 | 160 | 232 |
| Net profit | 1.687 | 2.477 | 1.403 | 1.422 | 1.485 | 1.451 | 944 | 688 | 439 | 726 | -271 | 1.004 | 767 | 612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.342 | 14.894 | 13.533 | 14.375 | 15.308 | 16.214 | 17.052 | 17.633 | 17.870 | 18.558 | 18.042 | 19.062 | 19.712 | 20.000 |
| Equity | 8.468 | 10.848 | 12.155 | 13.478 | 14.862 | 16.209 | 17.047 | 17.628 | 17.806 | 18.419 | 18.033 | 18.920 | 19.565 | 19.742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 133 | 0 | 0 | 56 | 173 |
| Short-term debt | 3.875 | 4.046 | 1.378 | 897 | 446 | 5 | 5 | 5 | 6 | 6 | 8 | 142 | 91 | 86 |
| Total debt | 3.875 | 4.046 | 1.378 | 897 | 446 | 5 | 5 | 5 | 64 | 139 | 8 | 142 | 147 | 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Flintholm | Management | 0 companies |