| Revenue | DKK 10,5M | -4% |
| EBITDA | DKK -438K | -45% |
| Net profit | DKK -4,1M | -26% |
| Total assets | DKK 6,7M | -26% |
| Equity | DKK 415K | -78% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.290 | 9.175 | 8.816 | 7.835 | 6.182 | 7.044 | 6.992 | 8.904 | 5.168 | 8.479 | 6.896 | 10.959 | 10.502 |
| Staff expenses | -4.386 | -3.606 | -3.602 | -3.987 | -4.758 | -4.551 | -3.986 | -3.926 | -6.715 | -9.706 | -9.118 | -11.262 | -10.940 |
| EBITDA | 2.904 | 5.570 | 5.214 | 3.848 | 1.424 | 2.493 | 3.006 | 4.979 | -1.546 | -1.227 | -2.222 | -302 | -438 |
| Depreciation & amort. | 256 | 61 | 172 | 183 | -216 | -119 | -667 | -658 | -994 | -1.677 | -3.838 | -2.797 | -2.421 |
| EBIT | 2.648 | 5.509 | 5.042 | 3.665 | 1.208 | 2.374 | 2.339 | 4.320 | -2.540 | -2.904 | -6.061 | -3.100 | -2.859 |
| Net financials | 112 | 101 | 66 | 7 | 0 | -14 | -53 | -1.033 | -19 | -278 | -91 | -152 | -201 |
| Profit before tax | 2.759 | 5.610 | 5.108 | 3.672 | 1.208 | 2.360 | 2.286 | 3.287 | -2.559 | -3.182 | -6.152 | -3.251 | -3.059 |
| Tax | 719 | 1.340 | 1.222 | 813 | 214 | 508 | 503 | 728 | -134 | -1.112 | 25 | -19 | 1.025 |
| Net profit | 2.041 | 4.269 | 3.886 | 2.858 | 994 | 1.852 | 1.783 | 2.559 | -2.424 | -2.070 | -6.177 | -3.232 | -4.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.105 | 31.154 | 26.398 | 15.351 | 16.446 | 11.283 | 31.540 | 17.930 | 9.532 | 13.589 | 12.475 | 9.058 | 6.729 |
| Equity | 9.721 | 10.991 | 4.877 | 7.735 | 6.330 | 5.682 | 6.064 | 7.223 | 379 | 3.309 | 3.132 | 1.900 | 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 467 | 467 | 482 | 499 | 515 |
| Short-term debt | 18.384 | 20.164 | 21.521 | 7.611 | 10.117 | 5.544 | 25.475 | 10.706 | 8.686 | 9.813 | 8.860 | 6.659 | 5.799 |
| Total debt | 18.384 | 20.164 | 21.521 | 7.616 | 10.117 | 5.544 | 25.475 | 10.706 | 9.154 | 10.280 | 9.343 | 7.159 | 6.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2005 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Audit | 1992 | — | — | |
JP Management | Management | 1999 | — | — |
JK Management | Management | 2025 | — | — |
UH Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JS Management | Management | 1990 | — | — |
KH Management | Management | 2020 | — | — |
JA Management | Management | 2001 | — | — |
EA Management | Management | 1994 | — | — |
JK Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2012 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stratu Group ApS | Company | 100.0% | 100.0% | 2024 |
Zibra Partner Equity I ApS | Company | 90.0% | 90.0% | 2024 |
Helio Family Holding ApS | Company | 10.0% | 10.0% | 2021 |
Zibra A/S | Company | 90.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| René Bukrinsky | Management | 0 companies |
| Anton Bjørn Therkildsen | Chief Executive Officer | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jens Pheiffer | Management | 0 companies |
| Jeppe Klestrup Fabrin Andersen | Management | 0 companies |
| Ulrik Helio | Chief Executive Officer | 0 companies |
| Pernille Ravn | Chief Executive Officer | 0 companies |
| Jan Schleisner-Borgsmidt | Management | 0 companies |
| Kristian Helio | Management | 0 companies |
| Jytte Anna Nørgaard Helio | Management | 0 companies |
| Erik Asbjørn Mikkelsen | Management | 0 companies |
| Jørn Kurt Valbo | Management | 0 companies |
| Morten Felding | Chairman | 0 companies |
| Peter Zibrandtsen | Chairman | 0 companies |
| Jesper Clæsøe Celano | Board of Directors | 0 companies |
| Inge Elsebeth Mikkelsen | Board of Directors | 0 companies |
| Martin Kristian Simonsen Tillisch | Chairman | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Deputy Chairman | 0 companies |
| Ole Brøns | Board of Directors | 0 companies |
| Thomas Kristensen | Board of Directors | 0 companies |
| Mogens Røstbjærg | Board of Directors | 0 companies |
| Kurt Helio | Chairman | 0 companies |
| Kasper Tams Kitaj | Board of Directors | 0 companies |
| Ole Hammershøj | Board of Directors | 0 companies |
| Christian Holm Christensen | Chairman | 0 companies |