| Revenue | DKK 6,8M | -35% |
| EBITDA | DKK 3,8M | +1% |
| Net profit | DKK 3,1M | +9% |
| Total assets | DKK 9,8M | -25% |
| Equity | DKK 9M | +30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 1.221 | 2.767 | 3.597 | 4.836 | 4.439 | 4.527 | -69 | 3.112 | 3.716 | 7.274 | 4.525 | 10.528 | 6.846 |
| Staff expenses | -810 | -218 | -1.601 | -1.961 | -2.753 | -2.883 | -3.283 | -326 | -2.417 | -2.968 | -4.699 | -3.445 | -6.780 | -2.898 |
| EBITDA | -811 | 1.003 | 1.166 | 1.636 | 2.083 | 1.555 | 1.244 | -395 | 695 | 749 | 2.574 | 1.011 | 3.748 | 3.790 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -165 | -30 | -46 | -0 | -45 | -51 | -132 | -135 | -121 | -0 |
| EBIT | -811 | 1.003 | 1.166 | 1.591 | 1.918 | 1.525 | 1.198 | -395 | 650 | 698 | 2.442 | 876 | 3.627 | 3.790 |
| Net financials | -221 | -360 | -365 | -413 | 88 | -424 | -56 | -215 | -97 | -64 | -301 | -117 | 31 | 181 |
| Profit before tax | -522 | 643 | 801 | 1.178 | 2.006 | 1.101 | 1.142 | -610 | 552 | 634 | 2.141 | 759 | 3.658 | 3.971 |
| Tax | 255 | 216 | 177 | 262 | 444 | 244 | 255 | -134 | 122 | 142 | 500 | 172 | 810 | 877 |
| Net profit | -777 | 427 | 624 | 916 | 1.562 | 857 | 887 | -476 | 430 | 492 | 1.642 | 588 | 2.848 | 3.094 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.652 | 3.062 | 3.048 | 2.581 | 7.634 | 8.055 | 9.510 | 7.439 | 3.480 | 4.254 | 12.289 | 6.134 | 13.098 | 9.775 |
| Equity | -851 | -90 | 534 | 1.449 | 3.012 | 2.168 | 2.724 | 1.748 | 2.178 | 2.670 | 3.982 | 4.239 | 6.888 | 8.982 |
| Long-term debt | 0 | 0 | 5 | 0 | 23 | -20 | -23 | -14 | 64 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.503 | 3.151 | 2.514 | 1.132 | 4.622 | 5.887 | 6.786 | 5.691 | 1.238 | 1.565 | 8.287 | 1.882 | 5.210 | 786 |
| Total debt | 2.503 | 3.151 | 2.514 | 1.132 | 4.622 | 5.887 | 6.786 | 5.691 | 1.302 | 1.565 | 8.287 | 1.882 | 5.210 | 786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2006 | — | — |
ME Management | Management | 2024 | — | — |
KN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hvinning ApS | Company | 100.0% | 100.0% | 2006 |
Zolo Holding 3.0 ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Mørck Metzsch | Management | 0 companies |
| Mikkel Elsøe | Management | 0 companies |
| Karin Nørregård | Management | 0 companies |
| Jan René Sørensen | Chairman | 0 companies |
| Dan Højgaard Jensen | Board of Directors | 0 companies |