| Revenue | DKK 753K | +16% |
| EBITDA | DKK 753K | +16% |
| Net profit | DKK 285K | +41% |
| Total assets | DKK 12,1M | +1% |
| Equity | DKK 6,1M | +5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 316 | 300 | 306 | 506 | 592 | 632 | 576 | 703 | 718 | 816 | 648 | 753 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171 | 316 | 300 | 306 | 506 | 592 | 632 | 576 | 703 | 718 | 816 | 648 | 753 |
| Depreciation & amort. | -36 | -42 | -42 | -46 | -62 | -63 | -63 | -63 | -125 | -158 | -161 | -165 | -165 |
| EBIT | 135 | 274 | 257 | 260 | 444 | 529 | 569 | 513 | 577 | 560 | 655 | 484 | 588 |
| Net financials | -57 | -198 | -88 | -84 | -143 | -151 | -53 | -43 | -103 | -125 | 505 | -224 | -221 |
| Profit before tax | 78 | 75 | 169 | 176 | 301 | 379 | 516 | 470 | 475 | 434 | 1.160 | 260 | 367 |
| Tax | 30 | 29 | 25 | 42 | 67 | 84 | 114 | 104 | 110 | 96 | 255 | 57 | 82 |
| Net profit | 48 | 46 | 144 | 134 | 234 | 295 | 402 | 366 | 364 | 339 | 905 | 203 | 285 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.610 | 5.263 | 5.297 | 6.921 | 7.593 | 7.707 | 7.541 | 7.501 | 12.017 | 12.104 | 11.982 | 11.969 | 12.092 |
| Equity | 2.258 | 2.378 | 2.522 | 2.657 | 2.891 | 3.186 | 3.588 | 3.955 | 4.319 | 4.658 | 5.562 | 5.765 | 6.050 |
| Long-term debt | 1.400 | 1.972 | 1.973 | 3.372 | 3.258 | 3.108 | 2.741 | 2.479 | 5.805 | 5.433 | 4.531 | 4.241 | 3.935 |
| Short-term debt | 331 | 363 | 277 | 373 | 936 | 917 | 727 | 595 | 1.446 | 1.602 | 1.512 | 1.647 | 1.828 |
| Total debt | 1.731 | 2.335 | 2.249 | 3.746 | 4.194 | 4.025 | 3.468 | 3.074 | 7.252 | 7.034 | 6.043 | 5.888 | 5.763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2013 | — | — |
JR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZOLO INTERNATIONAL HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Elsøe | Management | 0 companies |
| Jan René Sørensen | Management | 0 companies |