| Revenue | DKK 14,1M | +20% |
| EBITDA | DKK 5M | +39% |
| Net profit | DKK 1,2M | -2% |
| Total assets | DKK 10,5M | +20% |
| Equity | DKK 6,3M | +23% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.396 | 4.788 | 5.850 | 6.024 | 6.734 | 6.999 | 6.773 | 7.540 | 8.993 | 9.442 | 9.347 | 9.692 | 11.775 | 14.087 |
| Staff expenses | -1.710 | -3.032 | -3.584 | -3.637 | -4.660 | -4.878 | -4.645 | -5.208 | -5.896 | -5.779 | -6.080 | -6.503 | -8.088 | -8.949 |
| EBITDA | 1.686 | 1.757 | 2.266 | 4.555 | 4.809 | 2.120 | 2.127 | 2.332 | 3.097 | 3.663 | 3.267 | 3.155 | 3.627 | 5.033 |
| Depreciation & amort. | -761 | -753 | -1.237 | -0 | -0 | -2.038 | -2.126 | -2.256 | -2.600 | -2.750 | -2.531 | -2.552 | -2.083 | -3.218 |
| EBIT | 925 | 1.003 | 1.029 | 4.555 | 4.809 | 82 | 1 | 76 | 497 | 913 | 736 | 603 | 1.544 | 1.815 |
| Net financials | -73 | -93 | -110 | -100 | -110 | 149 | 157 | 27 | 49 | -4 | -120 | -172 | -16 | -233 |
| Profit before tax | 852 | 910 | 919 | 1.068 | 590 | 231 | 155 | 97 | 540 | 909 | 616 | 431 | 1.528 | 1.582 |
| Tax | 243 | 192 | 194 | -270 | -136 | 81 | -162 | -10 | 140 | 213 | 151 | 70 | 350 | 432 |
| Net profit | 608 | 719 | 725 | 4.726 | 4.835 | 150 | 317 | 107 | 400 | 697 | 466 | 362 | 1.178 | 1.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.969 | 7.201 | 7.586 | 7.429 | 9.699 | 7.047 | 7.359 | 7.267 | 8.359 | 9.959 | 10.040 | 6.922 | 8.718 | 10.460 |
| Equity | 1.887 | 2.605 | 3.330 | 4.128 | 4.582 | 5.126 | 4.992 | 5.100 | 5.500 | 6.197 | 6.662 | 3.924 | 5.102 | 6.252 |
| Long-term debt | 426 | 468 | 334 | 834 | 1.624 | 0 | 0 | 0 | 0 | 0 | 193 | 643 | 772 | 766 |
| Short-term debt | 1.657 | 4.127 | 3.867 | 2.430 | 3.494 | 1.865 | 2.367 | 2.167 | 2.835 | 3.636 | 3.101 | 2.336 | 2.828 | 3.442 |
| Total debt | 2.083 | 4.596 | 4.201 | 3.264 | 5.118 | 1.865 | 2.367 | 2.167 | 2.835 | 3.636 | 3.294 | 2.980 | 3.600 | 4.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2007 | — | — |
LL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FILBERT HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Filstrup Nielsen | Management | 0 companies |
| Lone Lambert Andersen | Management | 0 companies |