| Revenue | DKK -27K | -37% |
| EBITDA | DKK -27K | +37% |
| Net profit | DKK 9K | +186% |
| Total assets | DKK 1,6M | +0% |
| Equity | DKK 2K | +122% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -21 | -23 | -23 | -24 | -35 | -37 | -37 | -40 | -41 | -51 | -43 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -21 | -23 | -23 | -24 | -35 | -37 | -37 | -40 | -41 | -51 | -43 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -21 | -23 | -23 | -24 | -35 | -37 | -37 | -40 | -41 | -51 | -43 | -27 |
| Net financials | -50 | -148 | -30 | 82 | 2 | 43 | 9 | 52 | 1 | 60 | 62 | 76 | 39 |
| Profit before tax | -68 | -169 | -52 | 59 | -22 | 7 | -28 | 15 | -40 | 19 | 10 | 33 | 12 |
| Tax | -17 | -59 | -13 | 14 | -5 | 2 | -6 | 3 | -9 | 4 | 2 | 44 | 3 |
| Net profit | -51 | -110 | -39 | 45 | -17 | 6 | -22 | 11 | -31 | 15 | 8 | -11 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 665 | 753 | 936 | 1.213 | 1.392 | 1.553 | 1.707 | 1.304 | 1.008 | 1.271 | 1.467 | 1.600 | 1.595 |
| Equity | 138 | 28 | -12 | 34 | 16 | 22 | 0 | 12 | -19 | -5 | 3 | -8 | 2 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.191 | 1.384 | 1.566 | 1.139 | 883 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 603 | 693 | 1.004 | 13 | 13 | 13 | 13 | 13 | 1.129 | 1.315 | 1.419 | 1.401 |
| Total debt | 394 | 603 | 693 | 1.004 | 1.204 | 1.397 | 1.579 | 1.152 | 896 | 1.129 | 1.315 | 1.419 | 1.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Audit | Audit | 1984 | — | — |
HZ Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZAREMBA HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Gorm Sattrup | Audit | 0 companies |
| Henrik Zaremba | Management | 0 companies |
| Jørgen Christian Andersen | Board of Directors | 0 companies |