| Revenue | DKK 7,4M | -9% |
| EBITDA | DKK 704K | -59% |
| Net profit | DKK -207K | -126% |
| Total assets | DKK 26,7M | +6% |
| Equity | DKK 8,9M | -2% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 762 | 2.187 | 3.728 | 4.838 | 6.125 | 10.641 | 9.061 | 8.038 | 7.353 |
| Staff expenses | -1.457 | -3.425 | -3.191 | -3.021 | -3.752 | -3.829 | -5.361 | -6.329 | -6.338 | -6.649 |
| EBITDA | -559 | -2.663 | -1.004 | 707 | 1.086 | 2.296 | 5.280 | 2.732 | 1.699 | 704 |
| Depreciation & amort. | -183 | -297 | -166 | -157 | -144 | -131 | -121 | -295 | -491 | -533 |
| EBIT | -742 | -2.960 | -1.170 | 550 | 942 | 2.165 | 5.158 | 2.437 | 1.208 | 170 |
| Net financials | -86 | -155 | -143 | 60 | 90 | -228 | -4 | 955 | -182 | -457 |
| Profit before tax | -829 | -3.115 | -1.313 | 610 | 1.032 | 1.937 | 5.154 | 3.392 | 1.027 | -286 |
| Tax | -191 | -34 | -50 | -746 | 229 | 427 | 1.163 | 743 | 239 | -79 |
| Net profit | -638 | -3.081 | -1.264 | 1.356 | 803 | 1.510 | 3.991 | 2.648 | 788 | -207 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.767 | 9.067 | 7.504 | 9.670 | 11.725 | 13.966 | 21.374 | 24.163 | 25.279 | 26.681 |
| Equity | 4.565 | 1.368 | 17 | 1.380 | 2.182 | 3.741 | 7.882 | 9.332 | 9.111 | 8.913 |
| Long-term debt | 0 | 0 | 0 | 1.400 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.150 | 7.681 | 7.487 | 6.890 | 9.543 | 10.225 | 13.492 | 14.787 | 16.129 | 17.768 |
| Total debt | 6.150 | 7.681 | 7.487 | 8.290 | 9.543 | 10.225 | 13.492 | 14.787 | 16.129 | 17.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MZ Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. ZIEGLER HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Marcus Kapital ApS | Company | 20.0% | 20.0% | 2022 |
Hannemor ApS | Company | 20.0% | 20.0% | 2022 |
O/Z Holding A/S | Company | 50.0% | 50.0% | 2016 |
P/Z Holding A/S | Company | 100.0% | 100.0% | 2016 |
S/B Holding A/S | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Ziegler Nielsen | Management | 0 companies |
| Peter Krogsgaard Jørgensen | Board of Directors | 0 companies |
| Anders Marcus | Chairman | 0 companies |