| Revenue | DKK 2,7M | -22% |
| EBITDA | DKK -2,9M | +64% |
| Net profit | DKK -28,7M | +9% |
| Total assets | DKK 161,8M | -13% |
| Equity | DKK 38,2M | -38% |
| Employees | 5 | — |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 1.414 | 3.886 | 11.088 | 3.050 | -786 | -1.659 | -7.140 | -763 | -2.661 | 3.487 | 2.716 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -94 | -144 | -2.573 | -42.391 | -31.358 | -11.404 | -13.474 | -13.535 | -14.471 | -3.289 | -10.603 | -5.648 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -445 | -664 | 1.313 | -31.303 | -28.308 | -12.189 | -14.718 | -20.634 | -15.234 | -5.951 | -8.201 | -2.932 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 34 | 32 | 145 | -127 | -188 | -111 | 208 | 20 | -0 | -0 | -3.199 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -479 | -696 | 1.168 | -31.430 | -28.496 | -12.300 | -14.926 | -20.655 | -15.234 | -5.951 | -11.399 | -2.932 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.596 | 7.572 | -10.296 | 22.452 | 1.356.862 | -96.851 | -68.773 | -48.683 | 11.598 | -44.349 | -20.991 | -25.911 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 40.114 | 6.874 | -9.128 | -8.978 | 1.328.366 | -109.151 | -84.188 | -119.209 | -3.636 | -50.300 | -32.390 | -28.843 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -243 | -379 | 6 | -7.385 | 2.590 | -3.335 | -5.798 | -14.198 | 8.280 | -2.436 | -715 | -119 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 40.357 | 7.253 | -9.134 | -1.592 | 1.325.776 | -105.816 | -78.390 | -105.012 | -11.916 | -47.864 | -31.675 | -28.724 |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 483.219 | 531.726 | 558.940 | 659.391 | 932.469 | 424.396 | 482.677 | 479.009 | 208.123 | 149.116 | 185.373 | 161.794 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 446.921 | 453.766 | 445.066 | 455.228 | 898.911 | 220.018 | 141.873 | 36.861 | 63.945 | 19.281 | 61.434 | 38.189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310 | 748 | 756 | 128.114 | 122.097 | 122.312 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.911 | 77.960 | 110.213 | 204.163 | 20.088 | 194.584 | 334.312 | 441.387 | 143.422 | 1.721 | 1.841 | 1.293 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.911 | 77.960 | 110.213 | 204.163 | 20.088 | 194.584 | 334.622 | 442.135 | 144.178 | 129.835 | 123.939 | 123.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1995 | — | — |
HK Audit | Audit | 1995 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zibra Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 15.0% | 15.0% | 2007 | |
| Individual | 15.0% | 15.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 | |
ZS Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Kirst | Audit | 0 companies |
| Anders Leonhard Friedl | Chief Executive Officer | 0 companies |
| Christian Holm Christensen | Chief Executive Officer | 0 companies |
| Peter Bredgaard | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peter Zibrandtsen | Board of Directors | 0 companies |
| Niels Michael Andersen | Board of Directors | 0 companies |
| Lars Christensen | Board of Directors | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Chairman | 0 companies |
| Christian Læsø Jensen | Board of Directors | 0 companies |
| Niels Ravn | Chairman | 0 companies |
| Alex Tim Pløger | Board of Directors | 0 companies |