| Revenue | DKK 402K | +10% |
| EBITDA | DKK 84K | +1231% |
| Net profit | DKK 8K | +114% |
| Total assets | DKK 920K | -8% |
| Equity | DKK 809K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 615 | 330 | 694 | 575 | 749 | 443 | 437 | 491 | 690 | 509 | 610 | 507 | 364 | 402 |
| Staff expenses | -701 | -439 | -266 | -375 | -514 | -400 | -410 | -361 | -359 | -358 | -359 | -359 | -358 | -319 |
| EBITDA | -86 | -109 | 428 | 200 | 235 | 43 | 28 | 130 | 332 | 151 | 251 | 148 | 6 | 84 |
| Depreciation & amort. | 81 | 34 | 60 | -48 | -4 | -6 | -6 | -3 | -5 | -14 | -77 | -77 | -77 | -72 |
| EBIT | -167 | -144 | 368 | 152 | 231 | 37 | 22 | 127 | 326 | 137 | 174 | 71 | -71 | 12 |
| Net financials | -15 | -16 | -13 | -3 | -3 | -2 | -1 | -3 | -1 | -5 | -3 | -5 | -0 | 0 |
| Profit before tax | -182 | -160 | 354 | 149 | 228 | 35 | 20 | 124 | 326 | 132 | 171 | 66 | -71 | 12 |
| Tax | -44 | -36 | 88 | 36 | 52 | 9 | 7 | 30 | 74 | 31 | 41 | 16 | -13 | 4 |
| Net profit | -137 | -124 | 266 | 113 | 176 | 26 | 13 | 95 | 251 | 100 | 130 | 49 | -57 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 985 | 887 | 1.146 | 1.021 | 1.039 | 798 | 836 | 855 | 1.111 | 1.370 | 1.168 | 1.214 | 1.003 | 920 |
| Equity | 512 | 389 | 655 | 769 | 744 | 571 | 584 | 678 | 780 | 680 | 810 | 859 | 801 | 809 |
| Long-term debt | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 473 | 498 | 463 | 220 | 210 | 179 | 229 | 155 | 309 | 643 | 308 | 306 | 165 | 74 |
| Total debt | 473 | 498 | 463 | 220 | 249 | 179 | 229 | 155 | 309 | 643 | 308 | 306 | 165 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 2002 | — | — |
SM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZOULMADE HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sejling Clausen | Audit | 0 companies |
| Susanne Mejlgaard Kirkegaard | Management | 0 companies |
| Kim Gudiksen Hansen | Board of Directors | 0 companies |
| Zenia Anemone Cecillia Kirkegaard | Board of Directors | 0 companies |
| Niels Kirkegaard | Chairman | 0 companies |