| Revenue | DKK 4,5M | +3% |
| EBITDA | DKK 285K | +15% |
| Net profit | DKK 168K | -22% |
| Total assets | DKK 2,8M | +9% |
| Equity | DKK 1,9M | +10% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 513 | 325 | -190 | 4.398 | 4.537 |
| Staff expenses | -0 | -0 | -0 | -4.150 | -4.211 |
| EBITDA | 513 | 325 | -190 | 248 | 285 |
| Depreciation & amort. | -0 | -0 | -0 | -49 | -70 |
| EBIT | 513 | 325 | -190 | 199 | 215 |
| Net financials | -95 | -70 | -7 | 12 | 8 |
| Profit before tax | 419 | 255 | -198 | 211 | 223 |
| Tax | 92 | -36 | -56 | -4 | 55 |
| Net profit | 326 | 291 | -142 | 214 | 168 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.974 | 2.450 | 2.362 | 2.602 | 2.847 |
| Equity | 1.320 | 1.611 | 1.470 | 1.684 | 1.852 |
| Long-term debt | 654 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 838 | 893 | 918 | 995 |
| Total debt | 654 | 838 | 893 | 918 | 995 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AF Founder | Founder | 2002 |
SB Management | Management | 2026 |
| Former (2) | ||
TH Management | Management | 2009 – 2026 |
| Audit | 2002 – 2004 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Houman | Management | 0 companies |
| Anette Forslund | Founder | 0 companies |
| Hans Vejlesby Revision, Registrerede Revisorer FRR | Audit | 0 companies |
| Søren Brandt Ytting Bak | Management | 0 companies |
| Anders Abrahamsen | Board of Directors | 0 companies |
| Kim Robøle | Board of Directors | 0 companies |