| Revenue | DKK 3,3M | +15% |
| EBITDA | DKK 1,1M | +32% |
| Net profit | DKK 880K | +33% |
| Total assets | DKK 3,2M | +27% |
| Equity | DKK 2,7M | +40% |
| Employees | 27 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.835 | 1.804 | 2.250 | 2.842 | 3.261 |
| Staff expenses | -1.177 | -1.725 | -1.714 | -2.009 | -2.166 |
| EBITDA | 657 | 80 | 536 | 832 | 1.095 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -2 |
| EBIT | 657 | 80 | 536 | 830 | 1.093 |
| Net financials | 48 | -34 | -29 | 20 | 38 |
| Profit before tax | 705 | 45 | 506 | 850 | 1.131 |
| Tax | 156 | 10 | 112 | 187 | 251 |
| Net profit | 549 | 36 | 395 | 663 | 880 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.779 | 1.303 | 1.658 | 2.512 | 3.191 |
| Equity | 1.168 | 1.086 | 1.367 | 1.912 | 2.671 |
| Long-term debt | 0 | 0 | 83 | 188 | 229 |
| Short-term debt | 611 | 217 | 209 | 412 | 292 |
| Total debt | 611 | 217 | 291 | 600 | 520 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SL Management | Management | 2007 – 2016 |
SF Management | Management | 2011 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2017 | |
| Individual | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lübech | Management | 0 companies |
| Susanne Frost Lübech Poulsen | Management | 0 companies |
| Per Ellgaard Frederiksen | Board of Directors | 0 companies |
| Jette Frederiksen | Board of Directors | 0 companies |
| Conny Merethe Lindholt | Board of Directors | 0 companies |