| Revenue | DKK 2,2M | +3% |
| EBITDA | DKK 745K | -5% |
| Net profit | DKK 576K | -5% |
| Total assets | DKK 1,1M | -5% |
| Equity | DKK 648K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.467 | 1.348 | 1.367 | 1.330 | 1.329 | 990 | 1.209 | 1.379 | 1.239 | 1.585 | 1.684 | 1.900 | 2.173 | 2.236 |
| Staff expenses | -1.145 | -923 | -925 | -910 | -833 | -757 | -765 | -906 | -921 | -1.074 | -1.135 | -1.240 | -1.391 | -1.491 |
| EBITDA | 322 | 425 | 442 | 420 | 497 | 233 | 444 | 473 | 310 | 511 | 549 | 660 | 782 | 745 |
| Depreciation & amort. | 47 | -31 | -44 | -54 | -59 | -58 | -46 | -17 | -5 | -4 | -4 | -4 | -4 | -3 |
| EBIT | 275 | 394 | 398 | 366 | 437 | 175 | 398 | 455 | 305 | 507 | 544 | 656 | 778 | 742 |
| Net financials | -0 | -3 | -2 | -17 | -2 | -3 | -3 | -5 | -6 | -2 | -7 | -0 | -1 | -4 |
| Profit before tax | 275 | 391 | 396 | 349 | 435 | 172 | 395 | 450 | 300 | 505 | 538 | 656 | 777 | 739 |
| Tax | 69 | 101 | 98 | 83 | 96 | 38 | 87 | 99 | 67 | 111 | 119 | 145 | 171 | 163 |
| Net profit | 206 | 290 | 298 | 266 | 339 | 134 | 308 | 351 | 232 | 393 | 419 | 511 | 606 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 669 | 785 | 864 | 779 | 798 | 630 | 782 | 838 | 687 | 899 | 871 | 1.061 | 1.138 | 1.076 |
| Equity | 341 | 431 | 444 | 391 | 470 | 274 | 452 | 503 | 300 | 433 | 477 | 577 | 672 | 648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 56 | 0 |
| Short-term debt | 328 | 354 | 420 | 388 | 328 | 356 | 330 | 333 | 380 | 462 | 391 | 429 | 409 | 428 |
| Total debt | 328 | 354 | 420 | 388 | 328 | 356 | 330 | 333 | 380 | 462 | 391 | 483 | 465 | 428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2021 | — | — |
AD Founder | Founder | 2006 | — | — |
RK Management | Management | 2021 | — | — |
JN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASK 2020 ApS | Company | 33.3% | 33.3% | 2021 |
J. HEDE HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Thaarup Holding ApS | Company | 33.3% | 33.3% | 2021 |
ANICO HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Thaarup | Management | 0 companies |
| Anders Dreyer Nicolaisen | Founder | 0 companies |
| Rasmus Kjær | Management | 0 companies |
| Jesper Nutzhorn Hede | Management | 0 companies |
| Søren Nutzhorn Hede | Board of Directors | 0 companies |