| Revenue | DKK 6,9M | -3% |
| EBITDA | DKK 1,4M | +3% |
| Net profit | DKK 1,1M | +2% |
| Total assets | DKK 2,2M | -7% |
| Equity | DKK 1,3M | +2% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.022 | 3.404 | 3.187 | 2.470 | 2.767 | 4.072 | 3.463 | 4.262 | 5.045 | 3.948 | 7.024 | 7.069 | 7.097 | 6.880 |
| Staff expenses | -2.296 | -2.246 | -2.242 | -2.463 | -2.187 | -2.968 | -3.413 | -3.014 | -3.241 | -3.215 | -4.665 | -5.740 | -5.711 | -5.452 |
| EBITDA | 726 | 1.158 | 945 | 7 | 580 | 1.103 | 50 | 1.248 | 1.804 | 733 | 2.359 | 1.329 | 1.387 | 1.427 |
| Depreciation & amort. | -52 | -49 | -40 | -14 | -2 | -2 | -11 | -0 | -0 | -0 | -0 | -10 | -16 | -35 |
| EBIT | 674 | 1.109 | 905 | -7 | 578 | 1.102 | 39 | 1.248 | 1.804 | 733 | 2.359 | 1.319 | 1.370 | 1.393 |
| Net financials | 3 | -36 | 1 | -0 | -0 | -553 | -11 | -12 | -30 | -42 | 7 | 6 | -9 | -5 |
| Profit before tax | 677 | 1.074 | 906 | -7 | 578 | 548 | 28 | 1.237 | 1.774 | 692 | 2.367 | 1.325 | 1.361 | 1.388 |
| Tax | 175 | 285 | 232 | 14 | 131 | 242 | 12 | 277 | 397 | 162 | 528 | 298 | 306 | 308 |
| Net profit | 502 | 789 | 673 | -21 | 448 | 306 | 16 | 960 | 1.376 | 530 | 1.839 | 1.027 | 1.055 | 1.080 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.185 | 3.525 | 3.424 | 3.646 | 3.120 | 3.262 | 3.362 | 4.467 | 6.783 | 6.056 | 3.376 | 2.506 | 2.429 | 2.247 |
| Equity | 1.626 | 2.222 | 2.699 | 2.478 | 2.723 | 2.823 | 2.627 | 3.371 | 4.526 | 4.829 | 1.213 | 1.240 | 1.295 | 1.320 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.559 | 1.303 | 726 | 1.169 | 397 | 439 | 735 | 1.096 | 2.258 | 1.226 | 2.162 | 1.266 | 1.132 | 926 |
| Total debt | 1.559 | 1.303 | 726 | 1.169 | 397 | 439 | 735 | 1.096 | 2.258 | 1.226 | 2.162 | 1.266 | 1.132 | 926 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2009 | — | — |
KG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frihed2021 ApS | Company | 33.3% | 33.3% | 2025 |
Vangstrup Holding ApS | Company | 33.3% | 33.3% | 2025 |
Raagaard-Glad Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Vangstrup | Management | 0 companies |
| Kristina Gry Asnæs | Management | 0 companies |