| Revenue | DKK 57,5M | +4% |
| EBITDA | DKK 48M | +20% |
| Net profit | DKK 36,2M | +20% |
| Total assets | DKK 49,2M | +20% |
| Equity | DKK 37,8M | +19% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 46.317 | 46.104 | 43.644 | 55.543 | 57.490 |
| Staff expenses | -6.282 | -7.014 | -7.246 | -15.505 | -9.528 |
| EBITDA | 40.036 | 39.090 | 36.263 | 40.038 | 47.961 |
| Depreciation & amort. | -586 | -1.126 | -860 | -1.204 | -1.445 |
| EBIT | 39.449 | 37.964 | 35.402 | 38.833 | 46.517 |
| Net financials | 29 | -156 | 19 | -48 | -136 |
| Profit before tax | 39.479 | 37.809 | 35.421 | 38.785 | 46.381 |
| Tax | -0 | 8.327 | 7.806 | 8.566 | 10.225 |
| Net profit | 30.780 | 29.481 | 27.616 | 30.219 | 36.156 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 41.589 | 39.654 | 33.298 | 40.933 | 49.177 |
| Equity | 31.474 | 30.256 | 28.471 | 31.691 | 37.847 |
| Long-term debt | 712 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.316 | 9.329 | 4.678 | 8.996 | 11.090 |
| Total debt | 10.029 | 9.329 | 4.678 | 8.996 | 11.090 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ZA Management | Management | 2013 |
| Former (2) | ||
FF Management | Management | 2013 – 2015 |
PA Management | Management | 2013 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Fabian Nygaard Eriksen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Zarko Ahlmann Svensson | Management | 0 companies |