| Revenue | DKK 503K | +18% |
| EBITDA | DKK -157K | -217% |
| Net profit | DKK -168K | -314% |
| Total assets | DKK 813K | -17% |
| Equity | DKK 390K | -30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 129 | 88 | 181 | 210 | 196 | 223 | 393 | 249 | 234 | 169 | 316 | 426 | 503 |
| Staff expenses | -189 | -179 | -179 | -179 | -198 | -191 | -194 | -227 | -180 | -217 | -217 | -216 | -292 | -660 |
| EBITDA | 21 | -100 | -91 | 2 | 12 | 5 | 29 | 167 | 69 | 17 | -48 | 100 | 134 | -157 |
| Depreciation & amort. | -4 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | -102 | -93 | 0 | 11 | 4 | 27 | 165 | 67 | 17 | -48 | 100 | 134 | -157 |
| Net financials | -3 | -14 | -22 | -5 | -6 | -0 | -1 | -13 | -10 | -1 | -10 | -17 | -34 | -10 |
| Profit before tax | 14 | -66 | -115 | -5 | 4 | 3 | 27 | 152 | 58 | 15 | -58 | 83 | 101 | -168 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 6 | 5 | -0 | 9 | 22 | -0 |
| Net profit | 14 | -66 | -115 | -5 | 4 | 3 | 27 | 152 | 51 | 11 | -58 | 73 | 78 | -168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.108 | 1.159 | 1.461 | 1.420 | 1.451 | 1.459 | 1.536 | 1.396 | 1.299 | 973 | 930 | 906 | 980 | 813 |
| Equity | 183 | 117 | -3 | -8 | -3 | 0 | 27 | 179 | 230 | 241 | 406 | 479 | 558 | 390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 | 688 | 508 | 380 | 234 | 140 | 0 |
| Short-term debt | 925 | 1.042 | 1.464 | 1.428 | 1.455 | 1.459 | 1.510 | 217 | 381 | 224 | 145 | 193 | 283 | 423 |
| Total debt | 925 | 1.042 | 1.464 | 1.428 | 1.455 | 1.459 | 1.510 | 1.217 | 1.069 | 732 | 525 | 427 | 423 | 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Management | Management | 1998 | — | — |
PA Management | Management | 1998 | — | — |
IM Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ibrahim Aydin | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |