| Revenue | DKK -103K | -109% |
| EBITDA | DKK -103K | -110% |
| Net profit | DKK -149K | +98% |
| Total assets | DKK 17M | -1% |
| Equity | DKK 17M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134.744 | 388.380 | 83.264 | 9.309 | 1.642 | 0 | -690 | -3.156 | 14.367 | 114 | -158 | -122 | 1.123 | -103 |
| Staff expenses | -115.688 | -149.933 | -48.048 | -5.519 | -1.952 | -843 | -429 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.480 | 79 | -35.920 | -12.646 | -27.156 | -49.783 | -96.476 | 6.750 | 14.716 | 88 | -159 | -151 | 1.041 | -103 |
| Depreciation & amort. | -4.017 | -10.080 | -7.614 | -1.239 | -1.000 | -456 | -156 | -80 | 175 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14.463 | -10.000 | -43.533 | -13.885 | -28.156 | -50.239 | -96.632 | 6.670 | 14.542 | 88 | -159 | -151 | 1.041 | -103 |
| Net financials | -2.401 | -3.853 | -3.530 | -5.363 | -8.904 | -11.069 | -12.139 | -11.578 | -6.822 | -5.548 | -5.482 | -14.337 | -7.573 | -46 |
| Profit before tax | 12.063 | -13.853 | -47.063 | -19.248 | -37.060 | -61.308 | -108.770 | -4.908 | 7.720 | -5.460 | -5.641 | -14.488 | -6.531 | -149 |
| Tax | 3.143 | -3.727 | -553 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 554 | -0 |
| Net profit | 8.920 | -10.126 | -46.510 | -19.248 | -37.060 | -61.308 | -108.770 | -4.908 | 7.720 | -5.460 | -5.641 | -14.488 | -7.086 | -149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 272.961 | 327.272 | 231.899 | 226.849 | 266.762 | 222.965 | 220.509 | 40.654 | 56.842 | 29.470 | 16.817 | 16.653 | 17.173 | 17.009 |
| Equity | 13.308 | 3.182 | -7.886 | -27.134 | -64.194 | -125.503 | -234.273 | -239.181 | -231.462 | -236.921 | -242.563 | -257.051 | 17.159 | 17.009 |
| Long-term debt | 0 | 27.859 | 103.038 | 130.962 | 252.731 | 250.623 | 253.991 | 254.167 | 253.424 | 253.270 | 253.274 | 253.832 | 0 | 0 |
| Short-term debt | 255.373 | 280.762 | 121.830 | 108.105 | 44.724 | 23.369 | 31.909 | 25.668 | 34.879 | 13.121 | 6.105 | 19.871 | 14 | 0 |
| Total debt | 255.373 | 308.621 | 224.868 | 239.066 | 297.454 | 273.993 | 285.900 | 279.835 | 288.303 | 266.391 | 259.379 | 273.704 | 14 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Management | Management | 2011 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PA Management | Management | 2011 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Ziller | Management | 0 companies |
| Leonardo Biserna | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Andrea Acerbi | Chief Executive Officer | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Antonio Arienti | Chairman | 0 companies |
| Stefano Trevisani | Chairman | 0 companies |
| Leonardo Biserna | Board of Directors | 0 companies |
| Daniele Forti | Board of Directors | 0 companies |
| Donato Ricciotti Angelillo | Board of Directors | 0 companies |