| Revenue | DKK 1,7M | -14% |
| EBITDA | DKK -6,1M | -141% |
| Net profit | DKK -6,6M | -159% |
| Total assets | DKK 39,2M | -46% |
| Equity | DKK 5M | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.150 | 2.295 | 2.087 | 1.553 | 1.080 | 1.672 | 2.044 | 2.118 | 2.201 | 2.444 | 1.997 | 1.723 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.686 | 1.849 | 2.087 | 1.553 | 1.080 | 1.672 | 2.044 | 2.118 | 2.201 | 2.444 | 14.995 | -6.094 |
| Depreciation & amort. | -327 | -351 | -375 | -375 | -312 | -375 | -491 | -518 | -518 | 520 | -0 | -0 |
| EBIT | 1.359 | 1.497 | 1.712 | 1.178 | 767 | 1.297 | 1.553 | 1.601 | 1.683 | 1.924 | 14.995 | -6.094 |
| Net financials | -482 | -533 | -529 | -473 | -363 | -465 | -647 | -473 | -385 | -346 | -619 | -1.998 |
| Profit before tax | 876 | 964 | 1.182 | 705 | 404 | 832 | 906 | 1.128 | 1.298 | 1.578 | 14.376 | -8.092 |
| Tax | 219 | 213 | 141 | 166 | 89 | 183 | 199 | 248 | 286 | 347 | 3.185 | -1.443 |
| Net profit | 657 | 751 | 1.041 | 539 | 315 | 649 | 707 | 880 | 1.013 | 1.231 | 11.190 | -6.649 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.398 | 21.188 | 20.859 | 20.144 | 19.669 | 21.088 | 25.029 | 23.422 | 23.414 | 22.439 | 72.230 | 39.240 |
| Equity | 2.561 | 3.312 | 4.353 | 4.892 | 5.208 | 5.857 | 6.564 | 7.444 | 8.456 | 9.687 | 11.619 | 4.969 |
| Long-term debt | 12.435 | 13.387 | 12.340 | 11.245 | 10.282 | 9.182 | 11.514 | 10.241 | 9.049 | 7.894 | 27.062 | 27.340 |
| Short-term debt | 3.251 | 3.125 | 2.886 | 2.667 | 2.762 | 4.562 | 5.395 | 4.111 | 4.214 | 3.066 | 25.912 | 1.038 |
| Total debt | 15.687 | 16.512 | 15.226 | 13.911 | 13.044 | 13.744 | 16.909 | 14.352 | 13.263 | 10.960 | 52.974 | 28.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JZ Management | Management | 2005 | — | — |
MS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zedco ApS | Company | 100.0% | 100.0% | 2005 |
HB IV Denmark Royal ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Zederkof | Management | 0 companies |
| Mette Seifert | Management | 0 companies |