| Revenue | DKK 1,4M | +97% |
| EBITDA | DKK 1,5M | +27% |
| Net profit | DKK 828K | +0% |
| Total assets | DKK 28M | +17% |
| Equity | DKK 8,4M | +11% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 786 | 654 | 556 | 574 | 604 | 632 | 605 | 593 | 1.225 | 711 | 1.399 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.269 | 454 | 556 | 574 | 1.054 | 735 | 677 | 504 | 1.617 | 1.150 | 1.460 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.269 | 454 | 556 | 574 | 1.054 | 735 | 677 | 504 | 1.617 | 1.150 | 1.460 |
| Net financials | -345 | -268 | -230 | -242 | -85 | -125 | 112 | 560 | 78 | -74 | -444 |
| Profit before tax | 1.925 | 186 | 327 | 332 | 969 | 610 | 789 | 1.064 | 1.695 | 1.077 | 1.016 |
| Tax | 430 | 41 | 72 | 74 | 164 | 95 | 94 | 55 | 280 | 250 | 188 |
| Net profit | 1.495 | 145 | 255 | 259 | 805 | 515 | 695 | 1.008 | 1.415 | 827 | 828 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.033 | 17.012 | 17.291 | 17.630 | 17.767 | 16.630 | 17.079 | 17.983 | 17.799 | 23.989 | 27.995 |
| Equity | 1.620 | 1.765 | 2.019 | 2.278 | 3.083 | 3.598 | 4.294 | 5.302 | 6.717 | 7.544 | 8.372 |
| Long-term debt | 9.553 | 9.453 | 9.353 | 10.803 | 10.703 | 10.345 | 9.987 | 9.628 | 8.125 | 13.251 | 14.172 |
| Short-term debt | 4.534 | 5.512 | 5.636 | 4.266 | 3.554 | 2.193 | 2.244 | 2.422 | 2.224 | 2.361 | 4.600 |
| Total debt | 14.087 | 14.965 | 14.989 | 15.069 | 14.257 | 12.538 | 12.230 | 12.050 | 10.349 | 15.611 | 18.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SZ Management | Management | 2014 | — | — |
NK Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOFOED AF 10/5 HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
ZASA ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Zaulich | Management | 0 companies |
| Niels Kofoed | Management | 0 companies |