| Revenue | DKK 5,7M | -47% |
| EBITDA | DKK 851K | -83% |
| Net profit | DKK 487K | -87% |
| Total assets | DKK 23,7M | +0% |
| Equity | DKK 22,3M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.538 | 7.153 | 7.031 | 7.031 | 5.793 | 6.739 | 7.180 | 5.920 | 5.144 | 5.251 | 10.419 | 11.884 | 10.842 | 5.693 |
| Staff expenses | -5.214 | -5.677 | -4.683 | -4.788 | -3.836 | -4.391 | -5.210 | -2.954 | -2.359 | -2.780 | -4.492 | -5.634 | -5.758 | -4.842 |
| EBITDA | 376 | -309 | 794 | 761 | 587 | 646 | 598 | 1.612 | 2.785 | 2.471 | 5.927 | 6.250 | 5.084 | 851 |
| Depreciation & amort. | 41 | 29 | 16 | -9 | -18 | -28 | -13 | -27 | -6 | -6 | -3 | -2 | -0 | -0 |
| EBIT | 335 | -338 | 778 | 751 | 569 | 618 | 585 | 1.585 | 2.779 | 2.465 | 5.924 | 6.249 | 5.084 | 851 |
| Net financials | -5 | -2 | -4 | -5 | -2 | -22 | 115 | -35 | -19 | -7 | -65 | -66 | -127 | -59 |
| Profit before tax | 330 | -340 | 774 | 747 | 566 | 596 | 700 | 1.550 | 2.760 | 2.458 | 5.859 | 6.183 | 4.958 | 791 |
| Tax | 85 | 7 | 7 | -0 | -95 | 118 | -4 | 305 | 557 | 549 | 1.256 | 1.234 | 1.103 | 304 |
| Net profit | 245 | -347 | 767 | 747 | 661 | 478 | 704 | 1.244 | 2.203 | 1.909 | 4.602 | 4.949 | 3.855 | 487 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.315 | 6.137 | 5.247 | 5.676 | 5.243 | 6.017 | 5.845 | 7.135 | 8.019 | 10.782 | 16.281 | 20.270 | 23.580 | 23.697 |
| Equity | 4.210 | 3.863 | 946 | 1.490 | 2.699 | 2.041 | 3.352 | 4.829 | 6.686 | 8.481 | 12.982 | 17.723 | 21.455 | 22.323 |
| Long-term debt | 0 | 0 | 1.160 | 746 | 460 | 637 | 519 | 146 | 245 | 610 | 465 | 474 | 600 | 418 |
| Short-term debt | 1.105 | 2.274 | 3.141 | 3.440 | 2.084 | 3.339 | 1.973 | 2.161 | 1.087 | 1.692 | 2.834 | 2.074 | 1.525 | 955 |
| Total debt | 1.105 | 2.274 | 4.301 | 4.186 | 2.544 | 3.976 | 2.493 | 2.306 | 1.333 | 2.301 | 3.299 | 2.547 | 2.125 | 1.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 1999 | — | — |
GM Management | Management | 1999 | — | — |
WN Management | Management | 2022 | — | — |
KM Management | Management | 1999 | — | — |
JE Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 | |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Mohammed Nawaz Sharif | Management | 0 companies |
| Gary Marsh | Management | 0 companies |
| William Nicholas Edwards | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| James Eric Bjornholt | Management | 0 companies |
| Howard Teeter | Board of Directors | 0 companies |
| James Eric Bjornholt | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Gordon Parnell | Chairman | 0 companies |