| Revenue | DKK 10,1M | +5% |
| EBITDA | DKK 2M | +8% |
| Net profit | DKK -1,1M | -47% |
| Total assets | DKK 160,7M | +15% |
| Equity | DKK 30,5M | +1805% |
| Employees | 11 | — |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.121 | 198 | 6.866 | 9.629 | 10.107 |
| Staff expenses | -11.849 | -2.205 | -8.754 | -7.753 | -8.079 |
| EBITDA | -1.728 | -2.007 | -1.888 | 1.876 | 2.028 |
| Depreciation & amort. | -291 | -137 | -774 | -1.353 | -1.419 |
| EBIT | -2.019 | -2.144 | -2.662 | 523 | 609 |
| Net financials | -528 | -815 | -1.371 | -1.569 | -1.943 |
| Profit before tax | -2.547 | -2.959 | -4.033 | -1.046 | -1.334 |
| Tax | -550 | -647 | -878 | -286 | -217 |
| Net profit | -1.997 | -2.312 | -3.155 | -761 | -1.117 |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 45.544 | 57.577 | 113.451 | 139.197 | 160.657 |
| Equity | 8.003 | 5.692 | 2.361 | 1.600 | 30.484 |
| Long-term debt | 9.588 | 9.938 | 14.425 | 13.528 | 113.610 |
| Short-term debt | 27.953 | 41.947 | 94.507 | 120.878 | 12.250 |
| Total debt | 37.541 | 51.885 | 108.933 | 134.406 | 125.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2021 | — | — |
FC Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIK FALBE-HANSEN HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Vang Søgård | Management | 0 companies |
| Frederik Cardel Falbe-Hansen | Management | 0 companies |