| Revenue | DKK 7,6M | -19% |
| EBITDA | DKK -35K | -125% |
| Net profit | DKK 17M | +3% |
| Total assets | DKK 93,2M | +5% |
| Equity | DKK 73,8M | +15% |
| Employees | 7 | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -5 | -6 | -6 | -316 | -223 | 297 | 882 | 1.786 | 6.901 | 6.991 | 8.305 | 9.337 | 7.553 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.186 | -1.062 | -1.301 | -1 | -1.190 | -6.512 | -5.259 | -7.340 | -8.197 | -6.571 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -5 | -6 | -6 | -1.502 | -1.285 | -1.356 | -552 | -279 | -442 | 804 | -162 | 141 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -5 | -6 | -6 | -1.502 | -1.285 | -1.356 | -552 | -279 | -442 | 804 | -162 | 141 | -35 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.228 | 3.924 | 4.962 | 2.952 | 5.414 | 5.611 | 9.343 | 8.804 | 5.477 | 9.233 | 17.756 | 21.044 | 16.206 | 16.896 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.213 | 3.919 | 4.955 | 2.946 | 3.912 | 4.326 | 7.987 | 8.252 | 5.198 | 8.791 | 18.560 | 20.882 | 16.347 | 16.861 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -134 | -135 | -184 | 12 | -358 | -368 | -413 | -256 | -112 | -152 | 127 | -250 | -230 | -166 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 3.347 | 4.054 | 5.139 | 2.934 | 4.270 | 4.694 | 8.400 | 8.508 | 5.310 | 8.943 | 18.433 | 21.132 | 16.577 | 17.027 |
| 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 | 23.794 | 33.750 | 21.335 | 27.294 | 31.725 | 38.674 | 50.254 | 51.766 | 52.663 | 59.546 | 74.481 | 87.393 | 88.675 | 93.246 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 13.611 | 16.745 | 21.247 | 22.741 | 25.112 | 28.289 | 36.498 | 35.084 | 35.239 | 39.226 | 52.332 | 61.728 | 64.212 | 73.762 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.183 | 17.005 | 88 | 1.310 | 6.519 | 9.619 | 13.094 | 15.556 | 15.414 | 17.899 | 22.149 | 25.665 | 24.463 | 19.484 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.183 | 17.005 | 88 | 1.310 | 6.519 | 9.619 | 13.094 | 15.556 | 15.414 | 17.899 | 22.149 | 25.665 | 24.463 | 19.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
S& | Founder | 1992 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PE Management | Management | 1992 | — | — |
JJ Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LZ HOLDING ApS | Company | 90.0% | 100.0% | 2018 |
SEC DataCom Management ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| SALG- & MARKETING GRUPPEN ApS | Founder | 0 companies |
| Troels Nilson Brock | Chief Executive Officer | 0 companies |
| Povl Erik Gedde | Management | 0 companies |
| Jens Jørgen Øjvind Nielsen | Management | 0 companies |
| Vagn Thorup | Deputy Chairman | 0 companies |
| Jens Wittrup Willumsen | Board of Directors | 0 companies |
| Lars Grummisgaard Zinglersen | Chairman | 0 companies |
| Louise Grummisgaard Zinglersen | Board of Directors | 0 companies |