| Revenue | DKK 1,1M | -25% |
| EBITDA | DKK 623K | +43% |
| Net profit | DKK 376K | +49% |
| Total assets | DKK 5,7M | +8% |
| Equity | DKK 3,8M | +11% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -570 | -738 | — | — | 904 | 704 | 1.244 | 848 | 1.466 | 1.228 | 1.408 | 479 | 1.415 | 1.067 |
| Staff expenses | -347 | -269 | -0 | -0 | -469 | -394 | -402 | -456 | -905 | -982 | -904 | -894 | -940 | -444 |
| EBITDA | 78 | -367 | 0 | 0 | 287 | 310 | 842 | 271 | 562 | 243 | 504 | -416 | 437 | 623 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -83 | -83 | -0 | -108 | -140 | -140 | -134 | -114 | -116 |
| EBIT | 78 | -367 | 0 | 0 | 287 | 227 | 759 | 271 | 454 | 103 | 365 | -549 | 323 | 507 |
| Net financials | -181 | -216 | 0 | 0 | -94 | -90 | -88 | -68 | -76 | -77 | -156 | -109 | 1 | -23 |
| Profit before tax | 259 | -151 | 0 | 0 | 193 | 137 | 671 | 204 | 377 | 55 | 217 | -532 | 324 | 484 |
| Tax | 64 | -43 | -0 | -0 | 43 | 32 | 149 | 45 | 84 | 12 | 48 | -121 | 72 | 108 |
| Net profit | 195 | -108 | 0 | 0 | 151 | 104 | 522 | 159 | 293 | 43 | 169 | -411 | 252 | 376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.212 | 5.428 | 0 | 0 | 4.812 | 4.787 | 5.717 | 5.321 | 5.778 | 5.694 | 5.798 | 4.897 | 5.230 | 5.665 |
| Equity | 1.341 | 1.449 | 0 | 0 | 1.993 | 2.097 | 2.620 | 2.778 | 3.072 | 3.114 | 3.284 | 2.873 | 3.436 | 3.813 |
| Long-term debt | -1.550 | -1.505 | 0 | 0 | 1.243 | 1.152 | 1.057 | 960 | 861 | 758 | 656 | 547 | 474 | 429 |
| Short-term debt | -2.201 | -2.321 | 0 | 0 | 1.451 | 1.401 | 1.891 | 1.422 | 1.655 | 1.620 | 1.650 | 1.379 | 1.059 | 1.149 |
| Total debt | -3.751 | -3.826 | 0 | 0 | 2.695 | 2.552 | 2.948 | 2.383 | 2.516 | 2.379 | 2.306 | 1.926 | 1.533 | 1.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARC BRUUN HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Zeuthen Bruun | Management | 0 companies |