| Revenue | DKK 68K | -270% |
| EBITDA | DKK 68K | +270% |
| Net profit | DKK 45K | +176% |
| Total assets | DKK 1,6M | -5% |
| Equity | DKK 1M | +5% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | -38 | 146 | 70 | 50 | 77 | 156 | 522 | 43 | -40 | 68 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 416 | -38 | 146 | 70 | 50 | 77 | 156 | 522 | 43 | -40 | 68 |
| Depreciation & amort. | -0 | -0 | -15 | -3 | -3 | -8 | -17 | -34 | -7 | -11 | -11 |
| EBIT | 416 | -38 | 131 | 67 | 47 | 70 | 139 | 488 | 36 | -51 | 56 |
| Net financials | 0 | 0 | -1 | -1 | -3 | -2 | -2 | -6 | -0 | -19 | -0 |
| Profit before tax | 416 | -38 | 130 | 66 | 44 | 67 | 137 | 482 | 36 | -70 | 56 |
| Tax | 98 | -8 | 29 | 15 | 10 | 15 | 30 | 105 | 9 | -10 | 11 |
| Net profit | 318 | -29 | 101 | 51 | 34 | 53 | 107 | 377 | 28 | -60 | 45 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 499 | 731 | 1.115 | 752 | 1.231 | 881 | 909 | 1.396 | 1.493 | 1.725 | 1.645 |
| Equity | 378 | 289 | 390 | 441 | 476 | 528 | 635 | 1.012 | 1.040 | 980 | 1.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 442 | 725 | 310 | 754 | 351 | 263 | 376 | 443 | 745 | 619 |
| Total debt | 121 | 442 | 725 | 310 | 754 | 351 | 263 | 376 | 443 | 745 | 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHAN MICHAELSEN HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
KIM MICHAELSEN HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
CATHRIN FLINTHØJ HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Simone Flinthøj | Management | 0 companies |
| Pia Cathrin Flinthøj | Board of Directors | 0 companies |
| Kim Michaelsen | Board of Directors | 0 companies |
| Johan Michaelsen | Board of Directors | 0 companies |