| Revenue | DKK 10,1M | +9% |
| EBITDA | DKK 974K | +22% |
| Net profit | DKK 239K | +65% |
| Total assets | DKK 6,4M | -3% |
| Equity | DKK 2M | +14% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.175 | 9.280 | 9.397 | 9.258 | 10.059 |
| Staff expenses | -6.326 | -8.174 | -8.396 | -8.460 | -8.989 |
| EBITDA | 849 | 1.103 | 1.000 | 799 | 974 |
| Depreciation & amort. | -422 | -460 | -466 | -448 | -475 |
| EBIT | 427 | 643 | 534 | 351 | 498 |
| Net financials | -211 | -160 | -115 | -164 | -193 |
| Profit before tax | 216 | 484 | 419 | 187 | 306 |
| Tax | 52 | 109 | 92 | 43 | 67 |
| Net profit | 164 | 375 | 327 | 144 | 239 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.915 | 5.475 | 5.602 | 6.579 | 6.395 |
| Equity | 914 | 1.288 | 1.615 | 1.760 | 1.999 |
| Long-term debt | 3.353 | 2.239 | 2.047 | 1.512 | 2.258 |
| Short-term debt | 1.598 | 1.891 | 1.876 | 3.220 | 2.062 |
| Total debt | 4.950 | 4.130 | 3.923 | 4.732 | 4.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2019 | — | — |
RE Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Errebo Klausen Holding ApS | Company | 33.3% | 33.3% | 2019 |
KKH Holding 2019 ApS | Company | 33.3% | 33.3% | 2019 |
SFS Holding 2019 ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Sisse From Stage | Management | 0 companies |
| Rikke Errebo Klausen | Management | 0 companies |
| Karen Hansen | Chairman | 0 companies |