| Revenue | DKK 711K | +2% |
| EBITDA | DKK 710K | +2% |
| Net profit | DKK -243K | +35% |
| Total assets | DKK 26,8M | +3% |
| Equity | DKK 6,4M | -4% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.841 | 2.180 | 929 | 724 | 611 | 727 | 697 | 711 |
| Staff expenses | -1.154 | -922 | -729 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 1.641 | 1.225 | -1.681 | 723 | 535 | 727 | 697 | 710 |
| Depreciation & amort. | -680 | -686 | -591 | -300 | -275 | -263 | -263 | -263 |
| EBIT | 961 | 540 | -2.271 | 423 | 260 | 464 | 434 | 448 |
| Net financials | -906 | -478 | -268 | -452 | 2.953 | -711 | -832 | -680 |
| Profit before tax | 55 | 62 | -2.539 | -29 | 3.213 | -247 | -398 | -232 |
| Tax | 22 | 55 | -72 | -214 | 565 | -155 | -25 | 11 |
| Net profit | 33 | 7 | -2.467 | 185 | 2.648 | -92 | -373 | -243 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 30.080 | 29.459 | 24.384 | 24.929 | 26.344 | 26.251 | 26.013 | 26.771 |
| Equity | 4.912 | 5.038 | 3.891 | 4.486 | 7.134 | 7.042 | 6.669 | 6.426 |
| Long-term debt | 21.264 | 19.106 | 16.182 | 16.402 | 16.097 | 15.633 | 17.841 | 18.941 |
| Short-term debt | 3.764 | 5.243 | 4.312 | 3.486 | 2.344 | 2.806 | 733 | 634 |
| Total debt | 25.027 | 24.349 | 20.494 | 19.887 | 18.441 | 18.439 | 18.574 | 19.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kustrup Margaard A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Frandsen Bonde | Management | 0 companies |