| Revenue | DKK 1,8M | -1524% |
| EBITDA | DKK 1,8M | +1524% |
| Net profit | DKK 1,5M | +3959% |
| Total assets | DKK 19,5M | +9% |
| Equity | DKK 4,2M | +55% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 1.223 | -1.693 | -2.281 | 2.249 | 420 | 49 | 912 | 818 | -537 | 494 | -129 | 1.833 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -688 | -815 | -307 | -3 | -0 | -0 |
| EBITDA | 174 | 1.223 | -1.693 | -2.281 | 2.249 | 420 | 49 | 224 | 3 | -843 | 490 | -129 | 1.833 |
| Depreciation & amort. | -3 | -1.020 | -4 | -344 | -2.245 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 171 | 203 | -1.697 | -2.625 | 4 | 420 | 49 | 224 | 3 | -843 | 490 | -129 | 1.833 |
| Net financials | -113 | -182 | -82 | -0 | 53 | -223 | -243 | -13 | -16 | -22 | 8 | 83 | 108 |
| Profit before tax | 58 | 21 | -1.779 | -2.625 | 56 | 197 | -194 | 211 | -13 | -865 | 498 | -45 | 1.942 |
| Tax | 14 | -1 | -433 | -218 | 4 | -503 | -43 | 139 | -2 | -190 | 110 | -6 | 434 |
| Net profit | 44 | 22 | -1.345 | -2.408 | 53 | 700 | -151 | 71 | -11 | -675 | 388 | -39 | 1.508 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.823 | 7.175 | 2.672 | 2.750 | 16.741 | 14.658 | 15.368 | 14.771 | 8.299 | 14.110 | 13.856 | 17.942 | 19.478 |
| Equity | 124 | 146 | -1.200 | 2.393 | 2.445 | 3.145 | 2.994 | 3.065 | 3.055 | 2.380 | 2.767 | 2.728 | 4.237 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 434 |
| Short-term debt | 5.426 | 6.656 | 3.872 | 358 | 14.296 | 11.513 | 12.374 | 10.621 | 5.245 | 11.730 | 11.088 | 15.213 | 14.808 |
| Total debt | 5.426 | 6.656 | 3.872 | 358 | 14.296 | 11.513 | 12.374 | 10.621 | 5.245 | 11.730 | 11.088 | 15.213 | 15.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SF NEWCO AF 11. JUNI 2012 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fjorback | Management | 0 companies |