| Revenue | DKK 1,6M | +8% |
| EBITDA | DKK 127K | -27% |
| Net profit | DKK 65K | -42% |
| Total assets | DKK 972K | -21% |
| Equity | DKK 467K | +16% |
| Employees | 2 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 1.137 | 1.363 | 1.433 | 1.554 |
| Staff expenses | -992 | -1.218 | -1.260 | -1.427 |
| EBITDA | 145 | 146 | 173 | 127 |
| Depreciation & amort. | -10 | -13 | -17 | -21 |
| EBIT | 135 | 133 | 156 | 106 |
| Net financials | -4 | 4 | -11 | -18 |
| Profit before tax | 131 | 137 | 145 | 89 |
| Tax | 29 | 29 | 32 | 24 |
| Net profit | 102 | 108 | 112 | 65 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 499 | 611 | 1.226 | 972 |
| Equity | 182 | 289 | 402 | 467 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 308 | 315 | 809 | 490 |
| Total debt | 308 | 315 | 809 | 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZN Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEJZ Holding ApS | Company | 50.0% | 50.0% | 2022 |
WENG-TROLLE HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
REXE Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Zadock Niels McWere | Management | 0 companies |
| Emil Rohde | Board of Directors | 0 companies |
| Thomas Weng-Trolle | Board of Directors | 0 companies |