| Revenue | DKK 13M | -5% |
| EBITDA | DKK 4,5M | -6% |
| Net profit | DKK 3,4M | -5% |
| Total assets | DKK 8,9M | -2% |
| Equity | DKK 4,8M | -2% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.208 | 2.367 | 2.268 | 1.980 | 2.136 | 2.956 | 4.190 | 5.639 | 7.209 | 9.199 | 11.397 | 14.240 | 13.716 | 13.012 |
| Staff expenses | -2.668 | -2.366 | -2.257 | -1.982 | -2.166 | -1.940 | -3.180 | -3.997 | -4.924 | -5.962 | -7.734 | -9.153 | -8.959 | -8.521 |
| EBITDA | 540 | 2 | 11 | -2 | -30 | 1.016 | 1.009 | 1.641 | 2.284 | 2.897 | 3.663 | 5.087 | 4.757 | 4.491 |
| Depreciation & amort. | -8 | -6 | 23 | 46 | -93 | -104 | -133 | -141 | -138 | -159 | -154 | -151 | -146 | -114 |
| EBIT | 532 | -4 | -12 | -48 | -123 | 912 | 876 | 1.501 | 2.146 | 2.738 | 3.509 | 4.935 | 4.611 | 4.377 |
| Net financials | -75 | -958 | -133 | 582 | -127 | -90 | -51 | -39 | -40 | -37 | -30 | -13 | -22 | -17 |
| Profit before tax | 457 | -962 | -146 | 534 | -250 | 822 | 826 | 1.462 | 2.106 | 2.701 | 3.479 | 4.922 | 4.590 | 4.361 |
| Tax | 114 | -115 | -31 | 124 | -52 | 181 | 182 | 322 | 464 | 587 | 799 | 1.083 | 1.013 | 961 |
| Net profit | 344 | -848 | -114 | 410 | -198 | 641 | 644 | 1.140 | 1.642 | 2.114 | 2.680 | 3.839 | 3.577 | 3.400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.993 | 7.790 | 2.757 | 2.526 | 2.434 | 2.896 | 3.564 | 4.769 | 5.123 | 7.502 | 7.224 | 9.372 | 9.082 | 8.873 |
| Equity | 3.179 | 2.331 | -1.677 | -1.267 | -1.465 | -824 | -180 | 1.440 | 2.082 | 4.196 | 3.876 | 4.855 | 4.933 | 4.833 |
| Long-term debt | 613 | 285 | 0 | 0 | 0 | 1.995 | 1.895 | 1.423 | 1.285 | 1.183 | 1.080 | 855 | 749 | 641 |
| Short-term debt | 3.461 | 3.549 | 3.925 | 3.370 | 3.503 | 1.292 | 1.412 | 1.464 | 1.316 | 1.693 | 1.815 | 3.167 | 2.905 | 2.901 |
| Total debt | 4.074 | 3.834 | 3.925 | 3.370 | 3.503 | 3.287 | 3.307 | 2.886 | 2.601 | 2.876 | 2.895 | 4.022 | 3.654 | 3.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Management | Management | 2017 | — | — |
MS Management | Management | 2021 | — | — |
BZ Founder | Founder | 2005 | — | — |
SR Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARC ZANGRANDO HOLDING ApS | Company | 90.0% | 90.0% | 2019 |
DAN ANDRADE HOLDING APS | Company | 10.0% | 10.0% | 2019 |
MICHEL ZANGRANDO HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
ZANGRANDO HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Zangrando | Management | 0 companies |
| Mathilde Stage Zangrando | Management | 0 companies |
| Belisario Zangrando | Founder | 0 companies |
| Susanne Rohr Zangrando | Founder | 0 companies |