| Revenue | DKK 6,8M | +15% |
| EBITDA | DKK 22,2M | +25% |
| Net profit | DKK 14,1M | +1% |
| Total assets | DKK 213,7M | +10% |
| Equity | DKK 94,7M | +23% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 611 | 637 | 378 | 2.109 | 2.796 | 3.176 | 3.804 | 1.415 | 1.463 | 4.119 | 4.317 | 5.501 | 5.870 | 6.763 |
| Staff expenses | -17 | -106 | -511 | -509 | -540 | -597 | -702 | -1.183 | -1.256 | -1.279 | -1.249 | -1.201 | -1.278 | -1.370 |
| EBITDA | 548 | 531 | -134 | 1.320 | 1.932 | 2.579 | 5.374 | 14.054 | 7.460 | 27.298 | 1.568 | 5.338 | 17.706 | 22.169 |
| Depreciation & amort. | 4 | -15 | -17 | -17 | -225 | -225 | -0 | -10 | -21 | -50 | -22 | -7 | -9 | -94 |
| EBIT | 544 | 516 | -151 | 1.303 | 1.707 | 2.353 | 5.374 | 14.044 | 7.439 | 27.248 | 1.546 | 5.330 | 17.697 | 22.075 |
| Net financials | -590 | -616 | -740 | -796 | -824 | -1.058 | -1.953 | -2.904 | -2.041 | -1.206 | 5.673 | -2.306 | -16 | -4.055 |
| Profit before tax | -46 | -100 | 995 | 507 | 883 | 1.296 | 3.420 | 11.139 | 5.398 | 26.042 | 7.218 | 3.024 | 17.681 | 18.020 |
| Tax | -24 | -17 | 303 | 126 | -110 | 149 | 1.580 | 2.455 | 1.201 | 5.216 | 1.632 | 668 | 3.830 | 3.964 |
| Net profit | -22 | -83 | 692 | 381 | 993 | 1.147 | 1.840 | 8.685 | 4.197 | 20.826 | 5.587 | 2.357 | 13.850 | 14.056 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.261 | 20.965 | 29.635 | 49.808 | 55.601 | 60.521 | 75.988 | 80.826 | 88.401 | 122.517 | 132.498 | 141.480 | 193.515 | 213.748 |
| Equity | 2.887 | 2.804 | 3.496 | 18.338 | 18.510 | 19.150 | 20.290 | 29.887 | 34.085 | 54.911 | 60.475 | 62.831 | 76.682 | 94.679 |
| Long-term debt | 11.280 | 11.097 | 18.718 | 24.142 | 29.363 | 33.731 | 38.115 | 40.312 | 42.917 | 49.988 | 53.820 | 60.231 | 93.276 | 75.588 |
| Short-term debt | 5.903 | 6.890 | 7.233 | 2.778 | 3.521 | 3.636 | 12.108 | 4.860 | 4.431 | 5.434 | 5.359 | 5.099 | 6.589 | 21.530 |
| Total debt | 17.183 | 17.987 | 25.950 | 26.920 | 32.884 | 37.367 | 50.223 | 45.171 | 47.348 | 55.422 | 59.180 | 65.330 | 99.865 | 97.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caspian Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Zand Babak Ahani | Management | 0 companies |
| Søren Sundby | Board of Directors | 0 companies |
| Johnny Frank Telling | Board of Directors | 0 companies |
| Niels Thimmer | Deputy Chairman | 0 companies |
| Wesley Silberman Valdez | Deputy Chairman | 0 companies |
| Kurt Heeno | Deputy Chairman | 0 companies |
| Peter Westphall | Chairman | 0 companies |
| Paulina Gunilla Kristina Skoog | Chairman | 0 companies |
| Mikkel Skovgaard | Chairman | 0 companies |