| Revenue | DKK 2,1M | +8% |
| EBITDA | DKK 744K | +11% |
| Net profit | DKK 380K | +68% |
| Total assets | DKK 3,4M | +0% |
| Equity | DKK 1,1M | +54% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.476 | 1.910 | 1.920 | 1.935 | 2.095 |
| Staff expenses | -1.298 | -1.134 | -1.230 | -1.268 | -1.351 |
| EBITDA | 179 | 777 | 690 | 668 | 744 |
| Depreciation & amort. | -270 | -271 | -271 | -271 | -166 |
| EBIT | -91 | 505 | 418 | 396 | 579 |
| Net financials | -134 | -128 | -114 | -105 | -87 |
| Profit before tax | -225 | 377 | 305 | 292 | 491 |
| Tax | -50 | 83 | 67 | 65 | 111 |
| Net profit | -176 | 294 | 237 | 227 | 380 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.314 | 3.302 | 3.296 | 3.384 | 3.387 |
| Equity | -50 | 244 | 481 | 708 | 1.088 |
| Long-term debt | 2.489 | 2.251 | 2.097 | 1.794 | 1.469 |
| Short-term debt | 875 | 792 | 712 | 882 | 828 |
| Total debt | 3.364 | 3.043 | 2.809 | 2.676 | 2.297 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SF Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sanne Fabricius Bro | Founder | 0 companies |
| Carsten Pedersen | Board of Directors | 0 companies |
| Dines Philipsen | Board of Directors | 0 companies |