| Revenue | DKK 2,5M | +29% |
| EBITDA | DKK 831K | +331% |
| Net profit | DKK 534K | +2485% |
| Total assets | DKK 4,1M | +3% |
| Equity | DKK 2,6M | +26% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 885 | 841 | 977 | 1.177 | 1.229 | 1.411 | 1.643 | 1.738 | 1.832 | 2.662 | 2.500 | 2.358 | 1.919 | 2.475 |
| Staff expenses | -547 | -570 | -721 | -692 | -968 | -1.063 | -974 | -1.273 | -1.178 | -1.477 | -1.830 | -1.743 | -1.726 | -1.644 |
| EBITDA | 338 | 271 | 257 | 485 | 261 | 348 | 669 | 465 | 654 | 1.184 | 670 | 615 | 193 | 831 |
| Depreciation & amort. | -92 | -88 | -96 | -98 | -155 | -161 | -161 | -157 | -145 | -100 | -102 | -93 | -86 | -89 |
| EBIT | 246 | 183 | 160 | 387 | 105 | 187 | 508 | 308 | 509 | 1.084 | 568 | 522 | 107 | 742 |
| Net financials | -55 | -64 | -97 | -101 | -63 | -98 | -58 | -41 | -41 | -55 | -68 | -88 | -81 | -55 |
| Profit before tax | 191 | 119 | 64 | 285 | 42 | 90 | 450 | 267 | 468 | 1.030 | 500 | 433 | 27 | 687 |
| Tax | 48 | 29 | 14 | 65 | 12 | 20 | 99 | 60 | 104 | 227 | 110 | 95 | 6 | 153 |
| Net profit | 143 | 90 | 49 | 220 | 31 | 70 | 351 | 207 | 364 | 803 | 390 | 338 | 21 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.527 | 3.239 | 3.046 | 3.214 | 3.214 | 3.491 | 3.675 | 3.296 | 4.247 | 4.740 | 4.246 | 4.798 | 4.019 | 4.142 |
| Equity | 249 | 339 | 388 | 609 | 639 | 709 | 1.060 | 1.267 | 1.631 | 1.305 | 1.695 | 2.033 | 2.053 | 2.587 |
| Long-term debt | 316 | 1.736 | 1.458 | 1.428 | 1.311 | 1.390 | 1.272 | 1.155 | 1.083 | 1.009 | 937 | 865 | 780 | 722 |
| Short-term debt | 960 | 1.142 | 1.164 | 1.141 | 1.229 | 1.340 | 1.309 | 850 | 1.494 | 2.392 | 1.584 | 1.875 | 1.163 | 805 |
| Total debt | 1.276 | 2.879 | 2.622 | 2.569 | 2.540 | 2.730 | 2.581 | 2.005 | 2.577 | 3.400 | 2.521 | 2.740 | 1.943 | 1.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2006 | — | — |
UJ Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sørhus Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Sørhus | Management | 0 companies |
| Ulrich Juhl Jensen | Founder | 0 companies |