| Revenue | DKK 892K | +37% |
| EBITDA | DKK 838K | +28% |
| Net profit | DKK 290K | +1007% |
| Total assets | DKK 3,8M | -6% |
| Equity | DKK 564K | +106% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -144 | -725 | -342 | -185 | -179 | 927 | 1.019 | 1.213 | 579 | 653 | 892 |
| Staff expenses | -0 | -6 | -159 | -1.313 | -2.363 | -319 | -447 | -718 | -514 | -327 | -0 | -54 |
| EBITDA | -5 | -150 | -884 | -1.679 | -2.548 | -498 | 476 | 301 | 664 | 253 | 653 | 838 |
| Depreciation & amort. | -1 | -9 | -116 | -132 | -298 | -66 | -351 | -432 | -291 | -313 | -287 | -424 |
| EBIT | -6 | -159 | -999 | -1.811 | -2.846 | -564 | 125 | -131 | 373 | -60 | 366 | 414 |
| Net financials | 0 | -0 | -67 | -357 | -233 | -141 | -357 | -314 | -316 | -417 | -340 | -124 |
| Profit before tax | -6 | -159 | -1.067 | -2.168 | -3.078 | -705 | -231 | -445 | 56 | -477 | 26 | 290 |
| Tax | -1 | -35 | -220 | -451 | 607 | -0 | -120 | -0 | -75 | -0 | -0 | -0 |
| Net profit | -4 | -124 | -846 | -1.718 | -3.685 | -705 | -111 | -445 | 131 | -477 | 26 | 290 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199 | 265 | 2.536 | 3.484 | 4.971 | 4.351 | 4.739 | 4.603 | 5.070 | 4.251 | 3.998 | 3.754 |
| Equity | 46 | -79 | 125 | -593 | -682 | -1.387 | 502 | 57 | 188 | -289 | 275 | 564 |
| Long-term debt | 0 | 0 | 2.083 | 3.028 | 3.118 | 3.868 | 3.352 | 3.205 | 3.020 | 2.221 | 510 | 1.427 |
| Short-term debt | 154 | 344 | 328 | 1.048 | 2.536 | 1.870 | 885 | 1.342 | 1.862 | 2.319 | 3.214 | 1.762 |
| Total debt | 154 | 344 | 2.411 | 4.076 | 5.653 | 5.738 | 4.237 | 4.547 | 4.882 | 4.540 | 3.724 | 3.190 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zebra Invest ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
CHRISTIAN NIELSENS FOND | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Vilsgaard | Chairman | 0 companies |
| Josefine Østerby Jakobsen | Chairman | 0 companies |
| Xenia Duffy | Board of Directors | 0 companies |
| Christian Toft Jakobsen | Board of Directors | 0 companies |
| Peter Søgaard | Chairman | 0 companies |