| Revenue | DKK -116K | +4% |
| EBITDA | DKK 202K | +116% |
| Net profit | DKK -193K | -210% |
| Total assets | DKK 4,6M | -47% |
| Equity | DKK 1,3M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.824 | 28.572 | 72.150 | 42.645 | 2.184 | 4.491 | 995 | -8 | -18 | -60 | -104 | -111 | -116 |
| Staff expenses | -2.282 | -2.722 | -58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 602 | 23.199 | 21.493 | -12.714 | 2.184 | 4.491 | 995 | 537 | 709 | 417 | 56 | 93 | 202 |
| Depreciation & amort. | -179 | -174 | -174 | -174 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 422 | 23.025 | 21.318 | -12.888 | 2.184 | 4.491 | 995 | 537 | 709 | 417 | 56 | 93 | 202 |
| Net financials | -548 | 0 | 1.173 | -298 | -1.822 | -5.642 | 242 | -7.771 | -4.709 | -1.120 | 6.822 | -9 | -395 |
| Profit before tax | 681 | 21.369 | 22.491 | -13.186 | 363 | -1.152 | 1.237 | -7.234 | -4.000 | -704 | 6.878 | 84 | -193 |
| Tax | 99 | 5.117 | 5.470 | -3.061 | 80 | -256 | 1.677 | -0 | -0 | -0 | -0 | -91 | -0 |
| Net profit | 582 | 16.252 | 17.021 | -10.124 | 283 | -896 | -440 | -7.234 | -4.000 | -704 | 6.878 | 175 | -193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.691 | 43.559 | 68.352 | 46.203 | 47.934 | 76.234 | 16.644 | 18.366 | 8.938 | 879 | 9.010 | 8.790 | 4.649 |
| Equity | 4.749 | 500 | 17.521 | 7.397 | 7.680 | 6.783 | 6.343 | -891 | -4.891 | -5.595 | 1.284 | 1.459 | 1.266 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -12.440 | 43.059 | 50.831 | 38.807 | 40.255 | 69.451 | 10.301 | 19.257 | 13.829 | 6.473 | 7.726 | 7.331 | 3.382 |
| Total debt | -12.440 | 43.059 | 50.831 | 38.807 | 40.255 | 69.451 | 10.301 | 19.257 | 13.829 | 6.473 | 7.726 | 7.331 | 3.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RP Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PT Management | Management | 2014 | — | — |
MB Management | Management | 2014 | — | — |
JT Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZECURE ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2014 | |
The Company of 29. March 2019 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Philip Rask | Chief Executive Officer | 0 companies |
| Henrik Skov Andersen | Chief Executive Officer | 0 companies |
| Per Troen | Management | 0 companies |
| Michael Buckingham | Management | 0 companies |
| Jacob Tackmann Thomsen | Management | 0 companies |
| Steen Trondhjem Nielsen | Board of Directors | 0 companies |
| Jan Quistgaard | Board of Directors | 0 companies |
| Søren Bech | Board of Directors | 0 companies |
| Jan Katkjær | Board of Directors | 0 companies |
| Karl Erik Thomsen | Board of Directors | 0 companies |
| Michael Pehrson | Board of Directors | 0 companies |
| Michael Ørsted Svendsen | Board of Directors | 0 companies |