| Revenue | DKK 4,7M | -8% |
| EBITDA | DKK 2,1M | +9% |
| Net profit | DKK 1,4M | +16% |
| Total assets | DKK 11,4M | +23% |
| Equity | DKK 5,4M | +36% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.134 | 2.908 | 3.526 | 2.720 | 3.073 | 3.879 | 5.467 | 4.488 | 4.539 | 5.082 | 4.675 |
| Staff expenses | -2.823 | -2.519 | -2.876 | -2.476 | -2.341 | -2.463 | -3.253 | -2.803 | -3.101 | -3.161 | -2.590 |
| EBITDA | 311 | 389 | 649 | 244 | 732 | 1.417 | 2.214 | 1.685 | 1.439 | 1.921 | 2.085 |
| Depreciation & amort. | -0 | -8 | -16 | -16 | -16 | -292 | -274 | -128 | -225 | -284 | -200 |
| EBIT | 311 | 380 | 633 | 228 | 716 | 1.125 | 1.940 | 1.557 | 1.214 | 1.637 | 1.886 |
| Net financials | -251 | -166 | -306 | -191 | -167 | -121 | -357 | -139 | -127 | -55 | -39 |
| Profit before tax | 60 | 215 | 327 | 37 | 549 | 1.004 | 1.583 | 1.417 | 1.087 | 1.582 | 1.847 |
| Tax | 25 | 55 | 94 | 15 | 125 | 227 | 373 | 317 | 241 | 349 | 413 |
| Net profit | 34 | 160 | 232 | 22 | 424 | 777 | 1.210 | 1.100 | 845 | 1.233 | 1.434 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.945 | 3.277 | 3.669 | 3.558 | 5.112 | 5.810 | 12.014 | 11.919 | 10.834 | 9.251 | 11.357 |
| Equity | 520 | 679 | 547 | 569 | 992 | 1.568 | 2.478 | 3.178 | 3.323 | 4.006 | 5.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 4.070 | 1.959 | 1.883 | 1.808 | 1.733 |
| Short-term debt | 2.400 | 2.570 | 3.110 | 2.962 | 4.007 | 4.193 | 7.501 | 6.782 | 5.627 | 3.437 | 4.185 |
| Total debt | 2.426 | 2.597 | 3.110 | 2.962 | 4.007 | 4.193 | 11.570 | 8.741 | 7.510 | 5.245 | 5.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Falby cph Holding ApS | Company | 100.0% | 100.0% | 2019 |
ANDERS SAUR INVEST ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sara Falby | Chief Executive Officer | 0 companies |
| Tom Myrdal | Chief Executive Officer | 0 companies |
| Anders Saur Nymann | Board of Directors | 0 companies |
| Anker Falby | Chairman | 0 companies |
| Karin Falby | Board of Directors | 0 companies |