| Revenue | DKK 871K | -179% |
| EBITDA | DKK -9,2M | +23% |
| Net profit | DKK -96,2M | -79% |
| Total assets | DKK 280,9M | -18% |
| Equity | DKK 245,6M | -27% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -1.599 | -1.939 | 9.954 | -381 | -2.175 | -1.102 | 871 |
| Staff expenses | -0 | -2.575 | -2.881 | -13.546 | -8.324 | -11.793 | -10.914 | -10.073 |
| EBITDA | -2 | -4.174 | -4.819 | -3.592 | -8.705 | -13.778 | -12.016 | -9.202 |
| Depreciation & amort. | -0 | -0 | -0 | -198 | -70 | 95 | -0 | -0 |
| EBIT | -2 | -4.174 | -4.819 | -3.790 | -8.775 | -13.873 | -12.016 | -9.202 |
| Net financials | -3 | -100.976 | -38.853 | -82.617 | -20.523 | -85.122 | -37.140 | -86.840 |
| Profit before tax | -5 | -105.150 | -43.673 | -86.407 | -29.298 | -136.514 | -49.156 | -96.042 |
| Tax | -1 | 137 | 7.598 | 4.163 | 6.471 | -3.641 | 4.554 | 130 |
| Net profit | -4 | -105.287 | -51.270 | -90.570 | -35.769 | -132.873 | -53.710 | -96.172 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 923.479 | 796.234 | 666.714 | 580.616 | 539.575 | 404.045 | 341.419 | 280.853 |
| Equity | 898.499 | 770.134 | 654.108 | 563.539 | 527.769 | 394.896 | 338.686 | 245.585 |
| Long-term debt | 0 | 0 | 0 | 127 | 766 | 791 | 819 | 844 |
| Short-term debt | 24.980 | 26.100 | 12.606 | 16.918 | 11.031 | 8.359 | 1.915 | 34.424 |
| Total debt | 24.980 | 26.100 | 12.606 | 17.045 | 11.798 | 9.149 | 2.734 | 35.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LNZ Holding Zibra ApS | Company | 66.7% | 66.7% | 2017 |
Curestone ApS | Company | 10.0% | 10.0% | 2017 |
Zunzhine ApS | Company | 10.0% | 10.0% | 2017 |
CZ Invest 1 ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Blangstrup Zibrandtsen | Chief Executive Officer | 0 companies |
| Lisbeth Neel Zibrandtsen | Deputy Chairman | 0 companies |
| Niels Ravn | Chairman | 0 companies |