| Revenue | DKK 24,5M | -197% |
| EBITDA | DKK -41,1M | -63% |
| Net profit | DKK -62,1M | -247% |
| Total assets | DKK 70M | +58% |
| Equity | DKK -94,3M | -475% |
| Employees | 38 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | — | -25.137 | 24.488 |
| Staff expenses | -0 | -93 | -65.581 |
| EBITDA | -36 | -25.231 | -41.093 |
| Depreciation & amort. | -0 | -0 | -470 |
| EBIT | -36 | -25.231 | -41.562 |
| Net financials | -2 | 6.897 | -35.004 |
| Profit before tax | -38 | -18.333 | -76.567 |
| Tax | -0 | -417 | -14.478 |
| Net profit | -38 | -17.916 | -62.089 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 499 | 44.227 | 70.034 |
| Equity | 490 | -16.394 | -94.301 |
| Long-term debt | 0 | 0 | 106.794 |
| Short-term debt | 9 | 60.621 | 55.808 |
| Total debt | 9 | 60.621 | 162.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Founder | Founder | 2022 | — | — |
JJ Management | Management | 2023 | — | — |
KN Management | Management | 2024 | — | — |
HB Management | Management | 2022 | — | — |
RE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cepheo Holding A/S | Company | 90.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fogh | Founder | 0 companies |
| Jørgen Jakobsen | Management | 0 companies |
| Kristian Nørhave | Management | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Rene Ebbesen | Management | 0 companies |
| Allan Bach Pedersen | Board of Directors | 0 companies |
| Agner Nørgaard Mark | Board of Directors | 0 companies |
| Mogens Munkholm Elsberg | Chairman | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |