| Revenue | DKK 3,2M | -191% |
| EBITDA | DKK 2,6M | +14% |
| Net profit | DKK 311K | -20% |
| Total assets | DKK 121M | -7% |
| Equity | DKK 107,4M | +0% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -689 | -3.271 | -3.949 | -5.519 | 3.656 | -8.119 | 2.519 | -18.227 | -7.322 | -2.845 | -1.656 | -4.998 | -3.507 | 3.175 |
| Staff expenses | -874 | -1.700 | -2.099 | -2.246 | -2.631 | -3.621 | -4.557 | -5.068 | -5.377 | -5.200 | -4.278 | -4.384 | -4.048 | -3.843 |
| EBITDA | -1.563 | -4.971 | -6.048 | -7.765 | 1.025 | -11.740 | -2.038 | -23.296 | -12.699 | -8.044 | -5.934 | 2.131 | 2.290 | 2.605 |
| Depreciation & amort. | 1.523 | 2.481 | 2.543 | 3.106 | -2.987 | -3.376 | -1.811 | -3.604 | -5.011 | -3.310 | -1.751 | -1.398 | -1.274 | -1.513 |
| EBIT | -3.086 | -7.451 | -8.591 | -10.871 | -1.962 | -15.116 | -3.849 | -26.900 | -17.711 | -11.355 | -7.684 | 734 | 1.016 | 1.092 |
| Net financials | -1.073 | -1.418 | -1.057 | -1.567 | -1.883 | -4.726 | -922 | -1.242 | -1.728 | -2.053 | -1.991 | -2.036 | -822 | -781 |
| Profit before tax | -4.160 | -8.870 | -9.649 | -12.437 | -3.845 | -19.842 | -4.771 | -28.141 | -19.439 | -13.408 | -9.676 | -1.302 | 194 | 311 |
| Tax | -1.041 | -2.337 | -2.633 | -3.164 | -519 | -1.851 | 5.217 | -5.480 | -4.443 | -371 | 312 | -175 | -196 | -0 |
| Net profit | -3.118 | -6.533 | -7.016 | -9.273 | -3.326 | -17.991 | -9.988 | -22.661 | -14.996 | -13.036 | -9.988 | -1.127 | 390 | 311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.998 | 88.595 | 94.678 | 92.482 | 119.540 | 155.236 | 158.809 | 137.838 | 132.630 | 129.159 | 113.882 | 127.675 | 130.348 | 121.044 |
| Equity | 4.475 | 37.942 | 30.926 | 21.581 | 23.348 | 5.358 | 120.356 | 97.695 | 82.699 | 69.663 | 62.875 | 91.748 | 107.138 | 107.449 |
| Long-term debt | 17.907 | 16.919 | 23.183 | 22.760 | 22.220 | 0 | 0 | 142 | 448 | 409 | 442 | 35.251 | 21.692 | 8.019 |
| Short-term debt | 48.414 | 32.589 | 39.593 | 44.891 | 67.742 | 145.088 | 33.564 | 39.201 | 49.483 | 59.086 | 50.564 | 676 | 1.518 | 5.576 |
| Total debt | 66.321 | 49.508 | 62.776 | 67.651 | 89.962 | 145.088 | 33.564 | 39.343 | 49.930 | 59.496 | 51.007 | 35.927 | 23.210 | 13.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AZ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PW Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zibra A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Dichmann | Chief Executive Officer | 0 companies |
| Anna Zibrandtsen | Chief Executive Officer | 0 companies |
| Preben Werner Rasmussen | Management | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Board of Directors | 0 companies |
| Lisbeth Neel Zibrandtsen | Chairman | 0 companies |
| Mikael Trolle | Board of Directors | 0 companies |