| Revenue | DKK 8,7M | +1% |
| EBITDA | DKK 1,8M | +51% |
| Net profit | DKK 1,4M | +53% |
| Total assets | DKK 4,5M | +9% |
| Equity | DKK 3,2M | +27% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 720 | 1.647 | 2.039 | 2.070 | 4.193 | 5.667 | 6.825 | 8.847 | 9.399 | 8.622 | 8.570 | 8.684 |
| Staff expenses | -0 | -434 | -1.708 | -1.749 | -1.902 | -3.250 | -4.887 | -6.206 | -6.772 | -7.540 | -7.848 | -7.376 | -6.878 |
| EBITDA | 24 | 286 | -62 | 290 | 168 | 943 | 780 | 619 | 2.075 | 1.860 | 775 | 1.194 | 1.807 |
| Depreciation & amort. | -0 | -0 | -14 | -14 | -19 | -65 | -90 | -91 | -51 | -24 | -19 | -0 | -0 |
| EBIT | 24 | 286 | -76 | 275 | 150 | 878 | 690 | 528 | 2.024 | 1.835 | 755 | 1.194 | 1.807 |
| Net financials | -1 | -4 | -1 | -0 | -9 | -9 | -10 | -23 | -34 | -29 | -29 | 8 | 27 |
| Profit before tax | 23 | 282 | -48 | 275 | 140 | 869 | 680 | 505 | 1.990 | 1.806 | 726 | 1.203 | 1.834 |
| Tax | 15 | 74 | 15 | 64 | 39 | 197 | 153 | 122 | 444 | 400 | 162 | 267 | 406 |
| Net profit | 9 | 208 | -63 | 211 | 102 | 671 | 527 | 383 | 1.546 | 1.406 | 564 | 936 | 1.428 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 610 | 563 | 844 | 986 | 1.927 | 2.232 | 2.255 | 5.147 | 4.648 | 3.349 | 4.080 | 4.460 |
| Equity | 89 | 297 | 234 | 445 | 547 | 918 | 1.046 | 1.079 | 2.105 | 2.511 | 1.975 | 2.511 | 3.190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 377 | 381 | 0 | 0 | 0 |
| Short-term debt | 64 | 312 | 329 | 399 | 439 | 1.009 | 1.185 | 1.057 | 2.665 | 1.756 | 1.373 | 1.568 | 1.271 |
| Total debt | 64 | 312 | 329 | 399 | 439 | 1.009 | 1.185 | 1.176 | 3.042 | 2.137 | 1.373 | 1.568 | 1.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FFA500 Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Broeng Jensen | Management | 0 companies |
| Bardur Arantsson | Board of Directors | 0 companies |
| Tobias Jørgensen | Chairman | 0 companies |
| Morten Bo Rasmussen | Board of Directors | 0 companies |
| Torsten Baden-Jensen | Chairman | 0 companies |