| Revenue | DKK 945K | +49% |
| EBITDA | DKK 877K | +62% |
| Net profit | DKK 3,1M | +1886% |
| Total assets | DKK 31,9M | +5% |
| Equity | DKK 4,2M | +108% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 164 | 395 | 427 | 633 | 945 |
| Staff expenses | -127 | -93 | -93 | -93 | -68 |
| EBITDA | 37 | 302 | 334 | 540 | 877 |
| Depreciation & amort. | -138 | -301 | -403 | -408 | -408 |
| EBIT | -101 | 2 | -70 | 132 | 469 |
| Net financials | 2.517 | 320 | 1.548 | -328 | 2.658 |
| Profit before tax | 2.416 | 322 | 1.478 | -196 | 3.127 |
| Tax | -82 | -76 | -78 | -24 | 53 |
| Net profit | 2.498 | 398 | 1.557 | -172 | 3.074 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.332 | 31.138 | 32.236 | 30.405 | 31.857 |
| Equity | 2.538 | 2.936 | 3.093 | 2.021 | 4.195 |
| Long-term debt | 20.424 | 27.992 | 27.419 | 26.465 | 27.292 |
| Short-term debt | 369 | 210 | 1.724 | 1.919 | 369 |
| Total debt | 20.793 | 28.202 | 29.143 | 28.384 | 27.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H3invest ApS | Company | 50.0% | 50.0% | 2020 |
BFH Invest ApS | Company | 25.0% | 25.0% | 2020 |
SFH Invest ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Bai Farvin Henriksen | Management | 0 companies |
| Per Henriksen | Chairman | 0 companies |
| Sara Farvin Henriksen | Board of Directors | 0 companies |