| Revenue | DKK 3,8M | +14% |
| EBITDA | DKK 1,5M | +79% |
| Net profit | DKK -75K | +81% |
| Total assets | DKK 26,1M | -2% |
| Equity | DKK 12M | -1% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.909 | 2.612 | 3.250 | 3.368 | 3.847 |
| Staff expenses | -1.053 | -1.690 | -2.547 | -2.443 | -2.373 |
| EBITDA | 855 | 922 | 703 | 823 | 1.474 |
| Depreciation & amort. | -774 | -702 | -352 | -714 | -712 |
| EBIT | 81 | 219 | 351 | 108 | 762 |
| Net financials | -274 | -232 | -239 | -496 | -832 |
| Profit before tax | -192 | -13 | 112 | -388 | -70 |
| Tax | -39 | -3 | 25 | 6 | 6 |
| Net profit | -153 | -10 | 88 | -394 | -75 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.790 | 10.725 | 26.919 | 26.526 | 26.056 |
| Equity | 293 | 283 | 12.495 | 12.101 | 12.026 |
| Long-term debt | 16.462 | 8.120 | 7.883 | 8.582 | 7.920 |
| Short-term debt | 1.758 | 2.321 | 3.131 | 2.427 | 2.689 |
| Total debt | 18.220 | 10.442 | 11.014 | 11.008 | 10.609 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MZ Management | Management | 2015 |
DZ Management | Management | 2015 |
| Former (1) | ||
JP Management | Management | 2015 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Pfeiffer | Management | 0 companies |
| Martin Zollfranck Larsen | Management | 0 companies |
| Dennis Zollfranck Larsen | Management | 0 companies |