| Revenue | DKK -503K | -121% |
| EBITDA | DKK -2,3M | -147% |
| Net profit | DKK -2,3M | -138% |
| Total assets | DKK 739K | -52% |
| Equity | DKK -2,2M | -1372% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -696 | -196 | 1.645 | 1.009 | -60 | 1.597 | 115 | -808 | -235 | 562 | 731 | 2.761 | 2.403 | -503 |
| Staff expenses | -671 | -148 | -1.103 | -1.360 | -256 | -2 | -252 | -72 | -0 | -113 | -436 | -1.568 | -3.320 | -1.761 |
| EBITDA | 38 | -344 | 1.028 | -351 | -316 | 1.595 | -137 | -880 | -235 | 449 | 294 | 1.193 | -917 | -2.263 |
| Depreciation & amort. | -32 | -55 | 243 | -914 | -185 | -0 | -0 | -0 | -0 | -0 | -30 | -30 | -39 | -45 |
| EBIT | 6 | -400 | 785 | -1.264 | -501 | 1.595 | -137 | -880 | -235 | 449 | 264 | 1.163 | -956 | -2.308 |
| Net financials | 0 | -46 | -13 | -319 | 14 | -49 | -55 | -6 | 1 | -10 | -16 | -17 | -21 | -15 |
| Profit before tax | 6 | -446 | 772 | -1.584 | -487 | 1.546 | -192 | -886 | -235 | 439 | 249 | 1.146 | -977 | -2.324 |
| Tax | -0 | -100 | 119 | -43 | -345 | 478 | -175 | 72 | -0 | -0 | -0 | 94 | -0 | -0 |
| Net profit | 6 | -346 | 653 | -1.540 | -142 | 1.068 | -17 | -959 | -235 | 439 | 249 | 1.053 | -977 | -2.324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157 | 1.014 | 2.330 | 1.160 | 504 | 1.933 | 1.591 | 254 | 86 | 444 | 599 | 2.672 | 1.552 | 739 |
| Equity | 129 | 578 | 1.230 | -310 | -452 | 616 | 600 | -359 | -594 | -155 | 94 | 1.146 | 169 | -2.154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 515 | 0 | 0 | 0 | 0 |
| Short-term debt | -28 | 436 | 1.056 | 1.470 | 955 | 1.317 | 991 | 613 | 680 | 84 | 505 | 1.526 | 1.383 | 2.893 |
| Total debt | -28 | 436 | 1.056 | 1.470 | 955 | 1.317 | 991 | 613 | 680 | 599 | 505 | 1.526 | 1.383 | 2.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2010 | — | — |
TA Management | Management | 2016 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TAB HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
| Individual | 10.0% | 10.0% | 2018 | |
FØNS COMPANIES ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kjærgård | Management | 0 companies |
| Torben Andreas Bonde | Management | 0 companies |
| Søren Frandsen | Chief Executive Officer | 0 companies |
| Björn Michael Wiegert | Board of Directors | 0 companies |
| Carsten Palsgaard Gorritzen | Board of Directors | 0 companies |
| Lene Kjeldsen | Board of Directors | 0 companies |
| Mogens Juhl Føns | Board of Directors | 0 companies |