| Revenue | DKK 20M | +57% |
| EBITDA | DKK 12,4M | +114% |
| Net profit | DKK 3M | +313% |
| Total assets | DKK 151,7M | +3% |
| Equity | DKK 36,5M | +3% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 13.529 | 13.478 | 20.477 | 16.345 | 12.743 | 20.008 |
| Staff expenses | -2.930 | -3.916 | -4.143 | -4.815 | -6.708 | -7.320 |
| EBITDA | 10.540 | 9.388 | 15.665 | 11.364 | 5.792 | 12.377 |
| Depreciation & amort. | -1.491 | -1.977 | -1.811 | -2.015 | -2.697 | -3.459 |
| EBIT | 9.049 | 7.411 | 13.854 | 9.348 | 3.095 | 8.918 |
| Net financials | -1.299 | -1.768 | 8.165 | -3.065 | -4.964 | -4.699 |
| Profit before tax | 7.750 | 5.643 | 22.019 | 6.283 | -1.868 | 4.219 |
| Tax | 1.709 | 1.238 | 4.983 | 1.288 | -451 | 1.201 |
| Net profit | 6.041 | 4.405 | 17.036 | 4.995 | -1.418 | 3.018 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 93.688 | 104.584 | 116.700 | 139.233 | 147.232 | 151.735 |
| Equity | 18.041 | 20.846 | 36.682 | 36.918 | 35.501 | 36.519 |
| Long-term debt | 62.338 | 68.615 | 63.784 | 59.661 | 86.283 | 87.596 |
| Short-term debt | 11.663 | 13.147 | 11.504 | 38.275 | 21.624 | 22.586 |
| Total debt | 74.001 | 81.762 | 75.288 | 97.936 | 107.907 | 110.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jakob Stentebjerg Holding ApS | Company | 50.0% | 50.0% | 2020 |
Søren Bonde Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Frandsen Bonde | Chief Executive Officer | 0 companies |
| Jakob Holm Stentebjerg | Management | 0 companies |
| Rune Langæble Sørensen | Board of Directors | 0 companies |
| Søren Elmelund Johansen From | Chairman | 0 companies |
| Lars Jagd Mogensen | Board of Directors | 0 companies |