| Revenue | DKK 1,3M | -68% |
| EBITDA | DKK -2M | -361% |
| Net profit | DKK -1,6M | -339% |
| Total assets | DKK 1,3M | -13% |
| Equity | DKK -1,4M | -956% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.143 | 39.792 | 23.259 | 15.285 | 12.151 | 19.666 | 17.052 | 15.636 | 10.123 | 8.934 | 5.407 | 7.803 | 4.169 | 1.318 |
| Staff expenses | -174 | -1.310 | -5.195 | -5.208 | -5.208 | -2.432 | -1.794 | -2.573 | -3.847 | -3.798 | -3.777 | -2.726 | -3.400 | -3.328 |
| EBITDA | 27.335 | 37.959 | 17.342 | 10.077 | 6.574 | 17.234 | 15.258 | 13.063 | 6.276 | 5.136 | 1.629 | 5.077 | 769 | -2.010 |
| Depreciation & amort. | -0 | -0 | -0 | -730 | -3.042 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27.335 | 37.959 | 17.342 | 9.347 | 3.532 | 17.226 | 15.258 | 13.063 | 6.276 | 5.136 | 1.629 | 5.077 | 769 | -2.010 |
| Net financials | -500 | -216 | -256 | -201 | -61 | -14 | -59 | -38 | 18 | 2 | 22 | 32 | 70 | -6 |
| Profit before tax | 26.835 | 37.743 | 17.086 | 9.145 | 3.471 | 17.212 | 15.199 | 13.025 | 6.294 | 5.138 | 1.651 | 5.109 | 839 | -2.003 |
| Tax | 6.728 | 9.072 | 4.258 | 2.164 | 763 | 3.786 | 3.344 | 2.865 | 1.385 | 1.141 | 367 | 1.124 | 186 | -441 |
| Net profit | 20.106 | 28.671 | 12.829 | 6.981 | 2.708 | 13.426 | 11.855 | 10.160 | 4.909 | 3.997 | 1.284 | 3.985 | 653 | -1.563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.640 | 31.726 | 15.563 | 16.337 | 11.543 | 11.904 | 12.289 | 10.520 | 6.927 | 7.064 | 3.238 | 4.243 | 1.544 | 1.346 |
| Equity | — | 17.617 | 4.888 | 7.169 | 1.327 | 8.553 | 7.308 | 5.599 | 2.608 | 4.204 | 1.488 | 2.197 | 163 | -1.399 |
| Long-term debt | 12.978 | 5.953 | 5.461 | 0 | 4.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.760 | 5.650 | 3.304 | 2.637 | 5.205 | 3.351 | 4.980 | 4.921 | 4.319 | 2.860 | 1.750 | 2.046 | 1.380 | 2.745 |
| Total debt | 17.738 | 11.603 | 10.676 | 9.167 | 9.560 | 3.351 | 4.980 | 4.921 | 4.319 | 2.860 | 1.750 | 2.046 | 1.380 | 2.745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
PJ Management | Management | 2017 | — | — |
HD Management | Management | 2013 | — | — |
ME Deputy | Deputy | 2017 | — | — |
HB Management | Management | 1999 | — | — |
MO Management | Management | 2018 | — | — |
ML Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREEWAY HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Egelund Capital ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Peter Johan Sønderby-Wagner | Management | 0 companies |
| Henrik Damsgaard | Management | 0 companies |
| Malene Elisabeth Wagner | Deputy | 0 companies |
| Henrik Back | Management | 0 companies |
| Morten Oliver Nicolai Wagner | Management | 0 companies |
| Morten Ludvig Wagner | Management | 0 companies |
| Mia Therese Wagner | Chairman | 0 companies |