| Revenue | DKK 675K | -31% |
| EBITDA | DKK 448K | -27% |
| Net profit | DKK 292K | -30% |
| Total assets | DKK 1,3M | -16% |
| Equity | DKK 901K | -19% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 1.432 | 612 | 889 | 842 | 656 | 879 | 981 | 675 |
| Staff expenses | -642 | -1.153 | -558 | -590 | -561 | -549 | -347 | -364 | -227 |
| EBITDA | -89 | 279 | 46 | 300 | 281 | 107 | 532 | 616 | 448 |
| Depreciation & amort. | 10 | -30 | -76 | -76 | -76 | -76 | -78 | -78 | -78 |
| EBIT | -99 | 249 | -30 | 224 | 205 | 31 | 454 | 539 | 370 |
| Net financials | -20 | -15 | -26 | -35 | -31 | -25 | -29 | -4 | 5 |
| Profit before tax | -118 | 234 | -56 | 188 | 174 | 6 | 425 | 534 | 375 |
| Tax | -0 | 40 | -8 | 42 | 38 | 2 | 97 | 118 | 83 |
| Net profit | -118 | 194 | -48 | 146 | 136 | 4 | 328 | 416 | 292 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 427 | 914 | 1.030 | 793 | 1.083 | 843 | 1.093 | 1.524 | 1.272 |
| Equity | -68 | 126 | 78 | 225 | 360 | 364 | 692 | 1.109 | 901 |
| Long-term debt | 0 | 243 | 347 | 287 | 223 | 162 | 61 | 0 | 0 |
| Short-term debt | 495 | 507 | 575 | 248 | 468 | 285 | 306 | 385 | 353 |
| Total debt | 495 | 749 | 922 | 535 | 691 | 448 | 367 | 385 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fogh Invest Gram ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Fogh | Management | 0 companies |