| Revenue | DKK 3,6M | -50% |
| EBITDA | DKK -1,2M | -152% |
| Net profit | DKK -1,6M | -215% |
| Total assets | DKK 5,7M | -51% |
| Equity | DKK -418K | -136% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.003 | 3.788 | 2.802 | 2.451 | 5.727 | 8.528 | 1.541 | 1.881 | 5.301 | 1.713 | 7.156 | 3.572 |
| Staff expenses | -3.713 | -4.035 | -2.895 | -2.439 | -3.495 | -4.559 | -4.168 | -3.894 | -4.755 | -3.775 | -4.797 | -4.794 |
| EBITDA | 289 | -247 | -94 | 12 | 2.233 | 3.968 | -2.627 | -2.012 | 546 | -2.062 | 2.359 | -1.222 |
| Depreciation & amort. | -361 | -651 | 309 | -239 | -249 | -239 | -220 | -220 | -317 | -314 | -310 | -85 |
| EBIT | -72 | -897 | -403 | -227 | 1.983 | 3.730 | -2.847 | -2.232 | 229 | -2.376 | 2.049 | -1.307 |
| Net financials | -393 | 2.665 | -74 | -102 | -650 | 405 | 50 | -70 | -194 | -111 | -274 | -349 |
| Profit before tax | -465 | 1.768 | -477 | -328 | 1.333 | 4.135 | -2.797 | -2.302 | 35 | -2.487 | 1.775 | -1.656 |
| Tax | -66 | -0 | -0 | -0 | 95 | 912 | -608 | -530 | 9 | -547 | 393 | -65 |
| Net profit | -400 | 1.768 | -477 | -328 | 1.238 | 3.223 | -2.188 | -1.772 | 26 | -1.940 | 1.382 | -1.591 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.363 | 10.790 | 9.988 | 7.972 | 11.095 | 13.088 | 10.337 | 7.375 | 7.406 | 6.172 | 11.481 | 5.659 |
| Equity | 1.965 | 3.736 | 3.259 | 2.931 | 4.169 | 7.392 | 1.849 | 1.705 | 1.732 | -209 | 1.173 | -418 |
| Long-term debt | 17.467 | 4.893 | 3.741 | 3.577 | 2.171 | 2.008 | 2.115 | 1.672 | 1.997 | 1.834 | 3.291 | 3.904 |
| Short-term debt | 2.715 | 2.161 | 2.988 | 1.465 | 4.660 | 2.830 | 6.122 | 3.788 | 3.459 | 4.547 | 6.951 | 2.173 |
| Total debt | 20.182 | 7.054 | 6.729 | 5.042 | 6.831 | 4.837 | 8.237 | 5.461 | 5.456 | 6.380 | 10.243 | 6.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RZ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PA Management | Management | 2013 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — | |
UL | Board of Directors | 2013 | — | — |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 90.0% | 90.0% | 2013 | |
| Individual | 100.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| René Ziegler | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Anders Marschall-Mouritsen | Chief Executive Officer | 0 companies |
| Martin Overgaard Hansen | Board of Directors | 0 companies |
| Miguel Antonio Roca Sanchez | Board of Directors | 0 companies |
| Poul Erik Brønsholm | Chairman | 0 companies |
| Sanjay Jain | Board of Directors | 0 companies |
| Grace Khanh Wong | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Bernhard Erik Dahlkötter | Board of Directors | 0 companies |
| Hafiz Jawad Ahmad | Chairman | 0 companies |
| Douglas James Bitcon | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Bernd Reza Schmidt | Chairman | 0 companies |