| Revenue | DKK 382K | +2% |
| EBITDA | DKK 540K | -36% |
| Net profit | DKK 276K | -66% |
| Total assets | DKK 10,4M | +6% |
| Equity | DKK 9,3M | +3% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 199 | 11 | 94 | 374 | 382 |
| Staff expenses | -212 | -161 | -161 | -254 | -325 |
| EBITDA | 5.460 | -593 | 444 | 845 | 540 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.460 | -593 | 444 | 845 | 540 |
| Net financials | -88 | -91 | -58 | -45 | -42 |
| Profit before tax | 5.371 | -684 | 385 | 800 | 497 |
| Tax | 1.120 | 70 | -0 | -0 | 222 |
| Net profit | 4.251 | -754 | 385 | 800 | 276 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.175 | 8.894 | 9.230 | 9.846 | 10.409 |
| Equity | 8.588 | 7.834 | 8.219 | 9.019 | 9.295 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.587 | 1.060 | 1.010 | 827 | 893 |
| Total debt | 11.587 | 1.060 | 1.010 | 827 | 893 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KK Founder | Founder | 1988 |
MS Founder | Founder | 1988 |
| Former (1) | ||
JH | Audit | 1988 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1998 | |
| Board of Directors | 2011 | |
| Board of Directors | 2011 | |
| Former (2) | ||
| Board of Directors | 2005 – 2011 | |
| Board of Directors | 1988 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Kornum | Founder | 0 companies |
| Mohamed Sherine El-Naggar | Founder | 0 companies |
| Jørgen Henrik Tjørning | Audit | 0 companies |
| Eiman Mohamed Ramadan | Board of Directors | 0 companies |
| Amal Hassan Abdelnabi | Board of Directors | 0 companies |
| Henrik Brabrand | Board of Directors | 0 companies |
| Khaled Essam Abdelkader Elnaggar | Board of Directors | 0 companies |
| Ingi Essam Abdelkader Elnaggar | Board of Directors | 0 companies |