| Revenue | DKK 51,3M | +58% |
| EBITDA | DKK 12,6M | +345% |
| Net profit | DKK 5,4M | +161% |
| Total assets | DKK 56,1M | +64% |
| Equity | DKK 11,7M | +85% |
| Employees | 180 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 21.740 | 26.095 | 19.129 | 32.536 | 51.343 |
| Staff expenses | -26.752 | -27.873 | -28.237 | -37.684 | -38.722 |
| EBITDA | -5.012 | -1.777 | -9.108 | -5.148 | 12.622 |
| Depreciation & amort. | -6.688 | -8.054 | -6.878 | -5.698 | -5.324 |
| EBIT | -11.700 | -9.831 | -15.986 | -10.846 | 7.298 |
| Net financials | -1.576 | -655 | -1.011 | -456 | -769 |
| Profit before tax | -13.276 | -10.486 | -16.997 | -11.303 | 6.528 |
| Tax | -3.440 | -2.350 | -4.136 | -2.487 | 1.125 |
| Net profit | -9.836 | -8.136 | -12.862 | -8.816 | 5.403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 47.891 | 40.385 | 36.434 | 34.251 | 56.068 |
| Equity | 16.153 | 8.017 | 15.155 | 6.340 | 11.743 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30.959 | 31.683 | 20.839 | 27.911 | 44.325 |
| Total debt | 30.959 | 31.683 | 20.839 | 27.911 | 44.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
HB Management | Management | 2002 | — | — |
EB Audit | Audit | 2003 | — | — |
MS Management | Management | 2002 | — | — |
PT Audit | Audit | 2003 | — | — |
KK Management | Management | 2005 | — | — |
HA Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
OH | Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zizzi ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Helle Bjørn Højgaard | Management | 0 companies |
| Egon Brøndum Nielsen | Audit | 0 companies |
| Marianne Sørensen | Management | 0 companies |
| Per Tange | Audit | 0 companies |
| Kuno Kildetoft Mehlsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Kristian Tanderup Kristensen | Board of Directors | 0 companies |
| Torsten Erik Rasmussen | Board of Directors | 0 companies |
| Peter Møller | Chairman | 0 companies |
| Jørgen Lindholm Lau | Board of Directors | 0 companies |
| Rikke Knudsen | Chairman | 0 companies |
| Ole Holm | Chairman | 0 companies |