| Revenue | DKK -77K | -182% |
| EBITDA | DKK -185K | -297% |
| Net profit | DKK 1,8M | -93% |
| Total assets | DKK 342,4M | +0% |
| Equity | DKK 245,5M | -27% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 193 | 71.298 | 9.310 | 66.291 | 22.256 | -36 | -65 | -139 | -39 | 94 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43.658 | -6.043 | -40.918 | -17.793 | -0 | -0 | -0 | -0 | -0 | -108 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -59 | -67 | 193 | 27.640 | 3.267 | 25.373 | 4.463 | -36 | -65 | -139 | -39 | 94 | -185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.545 | -632 | -4.598 | -682 | -0 | -0 | -0 | -34 | -583 | -175 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -59 | -67 | 193 | 21.095 | 2.635 | 20.775 | 3.781 | -36 | -65 | -139 | -72 | -490 | -360 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.819 | 9.125 | 17.537 | -5.117 | 382 | -216 | -40 | 2.301 | 4.076 | 13.216 | 2.382 | 34.919 | 3.605 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 20.761 | 9.058 | 17.730 | 15.978 | 3.017 | 20.559 | 3.741 | 2.265 | 4.011 | 13.077 | 2.309 | 34.430 | 3.246 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.585 | 610 | 965 | 1.479 | 235 | 2.397 | 480 | 56 | 37 | -814 | 110 | 9.561 | 1.471 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.175 | 8.448 | 16.765 | 14.499 | 2.305 | 13.810 | 2.504 | 2.209 | 3.974 | 13.891 | 2.200 | 24.869 | 1.774 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.745 | 82.546 | 106.282 | 224.042 | 34.934 | 291.919 | 39.086 | 24.219 | 27.189 | 40.940 | 43.066 | 343.441 | 342.373 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 65.784 | 73.835 | 92.111 | 115.808 | 16.124 | 134.206 | 21.123 | 23.059 | 26.110 | 39.990 | 42.066 | 336.557 | 245.535 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.894 | 3.231 | 22.642 | 2.800 | 0 | 0 | 0 | 0 | 4.914 | 117 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.913 | 5.005 | 3.500 | 86.845 | 13.472 | 116.208 | 12.040 | 1.160 | 1.078 | 951 | 1.000 | 1.970 | 96.721 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.961 | 8.712 | 14.170 | 106.738 | 16.704 | 138.850 | 14.840 | 1.160 | 1.078 | 951 | 1.000 | 6.884 | 96.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
JH Audit | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
TV Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZeNiMa 96 ApS | Company | 25.0% | 5.0% | 2020 |
ZeNiMa 94 ApS | Company | 25.0% | 5.0% | 2020 |
ZeNiMa 00 ApS | Company | 25.0% | 5.0% | 2020 |
ZeNiMa 65 ApS | Company | 10.0% | 66.7% | 2020 |
| Individual | 25.0% | 5.0% | 2019 | |
| Individual | 25.0% | 5.0% | 2019 | |
| Individual | 25.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jens Hald | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Thomas Vinter | Management | 0 companies |