| Revenue | DKK -64K | -97% |
| EBITDA | DKK -2,6M | +46% |
| Net profit | DKK -2,7M | +55% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 915K | +953% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -885 | -730 | -1.004 | -451 | 747 | 916 | -1.058 | 1.119 | -2.541 | -64 |
| Staff expenses | -522 | -2.310 | -2.313 | -2.581 | -4.349 | -3.679 | -2.997 | -3.616 | -2.341 | -2.580 |
| EBITDA | -1.406 | -3.040 | -3.317 | -3.032 | -3.602 | -2.762 | -4.055 | -2.496 | -4.882 | -2.644 |
| Depreciation & amort. | 144 | -701 | -861 | -980 | -997 | -867 | -5.634 | -595 | -1.001 | -0 |
| EBIT | -1.551 | -3.741 | -4.178 | -4.011 | -4.600 | -3.630 | -9.689 | -3.091 | -5.883 | -2.644 |
| Net financials | -122 | -80 | -146 | -155 | -305 | -414 | -491 | -53 | -77 | -100 |
| Profit before tax | -1.673 | -3.821 | -4.324 | -4.167 | -4.905 | -4.044 | -10.180 | -3.144 | -5.960 | -2.745 |
| Tax | -443 | -813 | -199 | -347 | -587 | -1.025 | -366 | -54 | -21 | -57 |
| Net profit | -1.230 | -3.008 | -4.125 | -3.820 | -4.317 | -3.019 | -9.814 | -3.091 | -5.939 | -2.688 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.056 | 4.729 | 4.008 | 6.764 | 10.139 | 13.194 | 5.415 | 7.366 | 2.428 | 2.456 |
| Equity | -1.180 | 686 | -3.439 | -1.831 | 887 | -2.132 | 3.175 | 84 | -107 | 915 |
| Long-term debt | 0 | 0 | 0 | 0 | 148 | 375 | 379 | 5.387 | 1.400 | 413 |
| Short-term debt | 5.500 | 3.322 | 6.778 | 7.652 | 7.744 | 14.905 | 1.815 | 1.848 | 1.088 | 1.082 |
| Total debt | 5.500 | 3.322 | 6.778 | 7.652 | 7.892 | 15.280 | 2.194 | 7.235 | 2.489 | 1.495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NE Management | Management | 2025 | — | — |
KZ Management | Management | 2014 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
EL Management | Management | 2015 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zibra A/S | Company | 66.7% | 66.7% | 2021 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anton Bjørn Therkildsen | Chief Executive Officer | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Management | 0 companies |
| Kristian Zander Sørensen | Management | 0 companies |
| Christian Jul Jensen | Chief Executive Officer | 0 companies |
| Nils Mandrup | Chief Executive Officer | 0 companies |
| Ebbe Leth Skammelsen | Management | 0 companies |
| Michael Appelby Christensen | Chief Executive Officer | 0 companies |
| Trine Bøgelund | Board of Directors | 0 companies |
| Christian Læsø Jensen | Chairman | 0 companies |
| Michael Allen Potter | Board of Directors | 0 companies |
| Henrik Otto Engqvist | Board of Directors | 0 companies |
| Michael Lange | Board of Directors | 0 companies |
| Alex Tim Pløger | Chairman | 0 companies |
| Allan Valdemar Reimann | Board of Directors | 0 companies |
| Jette Aagaard Madsen | Board of Directors | 0 companies |
| Christian Holm Christensen | Chairman | 0 companies |
| Peter Bredgaard | Chairman | 0 companies |