| Revenue | DKK 21,4M | +47% |
| EBITDA | DKK 3,1M | +164% |
| Net profit | DKK -40K | +99% |
| Total assets | DKK 20,8M | +12% |
| Equity | DKK 7,3M | -1% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.964 | 6.049 | 24.665 | 14.591 | 21.438 |
| Staff expenses | -9.907 | -12.677 | -15.665 | -19.341 | -18.386 |
| EBITDA | 1.058 | -6.629 | 9.000 | -4.750 | 3.052 |
| Depreciation & amort. | -2.574 | -3.509 | -3.937 | -3.520 | -4.402 |
| EBIT | -1.517 | -10.137 | 5.062 | -8.270 | -1.349 |
| Net financials | -288 | -390 | -66 | -41 | -65 |
| Profit before tax | -1.805 | -10.528 | 4.997 | -8.311 | -1.415 |
| Tax | -238 | -2.283 | 1.115 | -822 | -1.375 |
| Net profit | -1.566 | -8.245 | 3.882 | -7.489 | -40 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 28.045 | 21.356 | 27.305 | 18.635 | 20.801 |
| Equity | 19.166 | 10.921 | 14.803 | 7.314 | 7.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.021 |
| Short-term debt | 7.281 | 10.089 | 11.041 | 10.673 | 11.873 |
| Total debt | 7.281 | 10.089 | 11.041 | 10.673 | 12.894 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LZ Chief Executive Officer | Chief Executive Officer | 2016 |
SM Founder | Founder | 2012 |
JZ Founder | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Former (2) | ||
WC | Board of Directors | 2019 – 2022 |
PP | Board of Directors | 2019 – 2022 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 20–24.99% | 20–24.99% | 2026 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Individual | 20–24.99% | 20–24.99% | 2026 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Zhou | Chief Executive Officer | 0 companies |
| Shuhi Mori | Founder | 0 companies |
| Jun Zhou | Founder | 0 companies |
| Wei Chen | Board of Directors | 0 companies |
| Pan Peng | Board of Directors | 0 companies |
| Jimmy Alison Jørgensen | Board of Directors | 0 companies |