| Revenue | DKK 28,4M | +11% |
| EBITDA | DKK 19,7M | +22% |
| Net profit | DKK 9,1M | +51% |
| Total assets | DKK 61,7M | +5% |
| Equity | DKK 49,6M | +23% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.194 | 3.758 | 4.499 | 5.813 | 5.944 | 6.358 | 6.218 | 6.511 | 7.896 | 9.065 | 10.792 | 23.913 | 25.513 | 28.424 |
| Staff expenses | -1.388 | -2.240 | -2.233 | -2.800 | -3.954 | -4.464 | -3.561 | -3.871 | -4.121 | -5.226 | -7.723 | -9.022 | -8.833 | -8.748 |
| EBITDA | 1.806 | 1.518 | 2.265 | 3.013 | 1.990 | 1.893 | 2.657 | 2.640 | 3.775 | 3.838 | 3.069 | 14.891 | 16.080 | 19.676 |
| Depreciation & amort. | -70 | -0 | -0 | -0 | -0 | -0 | -51 | -127 | -339 | -352 | -365 | -7.415 | -7.328 | -8.183 |
| EBIT | 1.736 | 1.518 | 2.265 | 3.013 | 1.990 | 1.893 | 2.605 | 2.513 | 3.436 | 3.486 | 2.704 | 7.476 | 8.752 | 11.492 |
| Net financials | -3 | -18 | 4 | 6 | 3 | -0 | -7 | -7 | -7 | -21 | -18 | -97 | 612 | 1.838 |
| Profit before tax | 1.733 | 1.500 | 2.270 | 3.019 | 1.993 | 1.893 | 2.598 | 2.506 | 3.429 | 3.466 | 2.686 | 7.379 | 9.364 | 13.330 |
| Tax | 443 | 392 | 566 | 717 | 446 | 423 | 590 | 553 | 760 | 768 | 602 | 2.814 | 3.325 | 4.234 |
| Net profit | 1.289 | 1.108 | 1.704 | 2.302 | 1.547 | 1.470 | 2.009 | 1.953 | 2.669 | 2.697 | 2.084 | 4.564 | 6.039 | 9.096 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.427 | 3.291 | 5.032 | 5.474 | 4.850 | 5.015 | 5.942 | 7.262 | 9.974 | 8.398 | 8.645 | 67.753 | 58.782 | 61.709 |
| Equity | 1.442 | 1.350 | 2.508 | 2.610 | 1.857 | 1.783 | 2.327 | 3.370 | 4.039 | 2.142 | 1.926 | 34.359 | 40.333 | 49.557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.494 | 7.267 | 0 |
| Short-term debt | 1.985 | 1.941 | 2.524 | 2.864 | 2.992 | 3.232 | 3.306 | 3.615 | 5.729 | 6.112 | 6.703 | 9.734 | 10.695 | 11.575 |
| Total debt | 1.985 | 1.941 | 2.524 | 2.864 | 2.992 | 3.232 | 3.306 | 3.615 | 5.729 | 6.112 | 6.703 | 33.228 | 17.962 | 11.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2009 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
BLUE IDEA GROUP ApS | Company | 100.0% | 100.0% | 2020 |
NICKI JUHL HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bøgely Holstrup | Management | 0 companies |
| Søren Filbert | Chief Executive Officer | 0 companies |
| Dr. Jörg Rahmer | Chairman | 0 companies |
| Christian Götz | Board of Directors | 0 companies |