| Revenue | DKK 11M | +0% |
| EBITDA | DKK 583K | -29% |
| Net profit | DKK 277K | +1% |
| Total assets | DKK 12M | +1% |
| Equity | DKK 531K | +5% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14.319 | — | — | 14.682 | 14.933 | 15.111 | 16.663 | 16.786 | 12.968 | 11.813 | 11.280 | 10.980 | 11.031 |
| Staff expenses | -10.540 | -0 | -0 | -11.090 | -11.464 | -11.845 | -12.416 | -12.564 | -10.828 | -9.602 | -10.154 | -10.123 | -10.207 |
| EBITDA | -3.528 | 0 | 0 | 3.592 | 3.470 | 3.266 | 4.247 | 4.222 | 2.140 | 2.211 | 1.126 | 823 | 583 |
| Depreciation & amort. | -126 | -0 | -0 | -440 | -305 | -260 | -210 | -137 | -31 | -140 | -0 | -6 | -73 |
| EBIT | -3.654 | 0 | 0 | 3.152 | 3.165 | 3.006 | 4.037 | 4.085 | 2.109 | 2.071 | 1.126 | 817 | 510 |
| Net financials | -23 | 0 | 0 | -20 | -3 | -25 | -35 | -39 | -33 | -34 | -182 | -465 | -155 |
| Profit before tax | -3.677 | 0 | 0 | 3.132 | 3.162 | 2.981 | 4.002 | 4.046 | 2.076 | 2.037 | 944 | 351 | 355 |
| Tax | -922 | -0 | -0 | 741 | 701 | 657 | 882 | 892 | 457 | 449 | 208 | 77 | 78 |
| Net profit | -2.755 | 0 | 0 | 2.391 | 2.461 | 2.325 | 3.121 | 3.154 | 1.619 | 1.589 | 736 | 274 | 277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.827 | 0 | 0 | 22.757 | 8.115 | 8.630 | 10.154 | 7.032 | 7.343 | 6.152 | 7.906 | 11.863 | 11.985 |
| Equity | 3.458 | 0 | 0 | 3.626 | 3.737 | 3.662 | 3.333 | 3.387 | 1.906 | 1.895 | 1.031 | 505 | 531 |
| Long-term debt | 0 | 0 | 0 | 43 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 |
| Short-term debt | -17.316 | 0 | 0 | 19.087 | 4.348 | 4.969 | 6.821 | 3.645 | 5.394 | 4.219 | 6.817 | 11.267 | 11.364 |
| Total debt | -17.316 | 0 | 0 | 19.087 | 4.348 | 4.969 | 6.821 | 3.645 | 5.394 | 4.219 | 6.817 | 11.267 | 11.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Audit | Audit | 2006 | — | — |
HZ Management | Management | 2006 | — | — |
EV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZIDA HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Alice Eva Andersen | Audit | 0 companies |
| Hesham Ziyada | Management | 0 companies |
| Elinor Viig Ziyada | Management | 0 companies |