| Revenue | DKK 813K | -31% |
| EBITDA | DKK 89K | +97% |
| Net profit | DKK 9K | +137% |
| Total assets | DKK 910K | -3% |
| Equity | DKK 142K | +7% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | 101 | 377 | 675 | 707 | 696 | 656 | 769 | 912 | 1.118 | 1.172 | 813 |
| Staff expenses | -65 | -336 | -441 | -595 | -742 | -751 | -659 | -761 | -870 | -1.014 | -1.127 | -724 |
| EBITDA | -124 | -235 | -64 | 79 | -35 | -54 | -3 | 7 | 42 | 105 | 45 | 89 |
| Depreciation & amort. | 29 | 77 | 81 | 87 | -69 | -43 | -14 | -11 | -26 | -51 | -53 | -53 |
| EBIT | -153 | -312 | -145 | -7 | -103 | -98 | -16 | -4 | 16 | 53 | -8 | 36 |
| Net financials | -16 | -24 | -30 | -30 | -33 | -2 | -3 | -3 | -14 | -22 | -23 | -23 |
| Profit before tax | -169 | -336 | -175 | -38 | -136 | -100 | -19 | -7 | 2 | 32 | -31 | 12 |
| Tax | -44 | -82 | -39 | -8 | -30 | -22 | -4 | -2 | -0 | 7 | -6 | 3 |
| Net profit | -125 | -253 | -136 | -29 | -105 | -78 | -15 | -6 | 2 | 24 | -25 | 9 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 663 | 483 | 441 | 468 | 439 | 395 | 375 | 572 | 873 | 958 | 938 | 910 |
| Equity | -45 | -299 | -434 | -464 | 230 | 152 | 137 | 131 | 134 | 158 | 133 | 142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 31 | 0 | 0 | 0 |
| Short-term debt | 683 | 782 | 875 | 932 | 209 | 244 | 238 | 399 | 708 | 800 | 806 | 768 |
| Total debt | 683 | 782 | 875 | 932 | 209 | 244 | 238 | 441 | 739 | 800 | 806 | 768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN LAUGESEN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Zweidorff Laugesen | Management | 0 companies |