| Revenue | DKK 435K | -1% |
| EBITDA | DKK 435K | -1% |
| Net profit | DKK 225K | -71% |
| Total assets | DKK 16,5M | -1% |
| Equity | DKK 14,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 472 | 474 | 486 | 376 | 500 | 507 | 507 | 507 | 506 | 470 | 444 | 439 | 435 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 465 | 472 | 474 | 486 | 376 | 500 | 507 | 507 | 507 | 506 | 439 | 444 | 439 | 435 |
| Depreciation & amort. | -120 | -120 | -120 | -120 | -120 | -286 | -313 | -314 | -314 | -414 | -283 | -261 | -268 | -277 |
| EBIT | 345 | 352 | 354 | 366 | 256 | 213 | 194 | 193 | 193 | 91 | 156 | 184 | 171 | 158 |
| Net financials | -978 | -197 | -1.055 | -986 | -13 | -12 | -5 | 3 | -178 | -24 | 41 | 65 | 684 | 131 |
| Profit before tax | -633 | 155 | -701 | -621 | 243 | 201 | 189 | 196 | 14 | 68 | 197 | 249 | 855 | 289 |
| Tax | -79 | 43 | -146 | -137 | 53 | 44 | -0 | 43 | 5 | 15 | 43 | 1 | 89 | 64 |
| Net profit | -554 | 112 | -555 | -484 | 189 | 157 | 189 | 153 | 9 | 53 | 154 | 248 | 766 | 225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.349 | 18.332 | 18.400 | 18.540 | 18.951 | 18.170 | 18.010 | 17.824 | 19.314 | 19.020 | 18.884 | 18.847 | 16.685 | 16.542 |
| Equity | 4.251 | 4.364 | 3.808 | 11.952 | 12.141 | 12.298 | 12.487 | 12.640 | 12.649 | 12.702 | 12.856 | 13.104 | 13.870 | 14.095 |
| Long-term debt | 6.891 | 12.951 | 13.566 | 5.497 | 5.181 | 5.445 | 5.107 | 4.769 | 6.240 | 5.957 | 5.672 | 5.384 | 0 | 0 |
| Short-term debt | 6.207 | 1.018 | 1.026 | 1.091 | 1.628 | 427 | 415 | 416 | 425 | 361 | 356 | 360 | 2.815 | 2.386 |
| Total debt | 13.098 | 13.969 | 14.592 | 6.588 | 6.810 | 5.872 | 5.523 | 5.184 | 6.665 | 6.318 | 6.029 | 5.743 | 2.815 | 2.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
SM Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZERO-MAX HOLDING DK A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Bjerring | Management | 0 companies |
| Stig Michael Nilsson | Management | 0 companies |
| Bradley Jon Opsahl | Board of Directors | 0 companies |
| Robert Wilbur Mainz | Chairman | 0 companies |
| Brian Richard Mishuk | Chairman | 0 companies |