| Revenue | DKK 3,4M | +108% |
| EBITDA | DKK 648K | +155% |
| Net profit | DKK -186K | +90% |
| Total assets | DKK 3,6M | -12% |
| Equity | DKK -1,1M | -21% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.038 | 2.578 | 2.220 | 3.205 | 2.792 | 4.080 | 2.958 | 6.854 | 2.801 | 5.338 | 1.626 | 3.388 |
| Staff expenses | -1.359 | -1.338 | -1.329 | -1.599 | -2.465 | -2.262 | -2.408 | -4.367 | -3.333 | -4.205 | -2.810 | -2.739 |
| EBITDA | 679 | 1.240 | 922 | 1.606 | 327 | 1.818 | 450 | 2.486 | -532 | 1.133 | -1.189 | 648 |
| Depreciation & amort. | -77 | -53 | 59 | -187 | -287 | -287 | -194 | -622 | -695 | -460 | -564 | -731 |
| EBIT | 602 | 1.186 | 863 | 1.419 | 40 | 1.530 | 255 | 1.864 | -1.227 | 673 | -1.753 | -83 |
| Net financials | 7 | 14 | -13 | -1 | 3 | -12 | -8 | -25 | -1.263 | 1.140 | -285 | -106 |
| Profit before tax | 609 | 1.200 | 850 | 1.418 | 43 | 1.519 | 247 | 1.840 | -2.490 | 1.813 | -2.038 | -189 |
| Tax | 152 | 300 | 209 | 345 | 10 | 335 | 54 | 407 | -3 | 41 | -117 | -3 |
| Net profit | 457 | 900 | 641 | 1.073 | 33 | 1.184 | 192 | 1.432 | -2.488 | 1.772 | -1.922 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.079 | 2.841 | 2.920 | 3.272 | 1.756 | 3.949 | 3.327 | 7.293 | 4.963 | 8.790 | 4.099 | 3.594 |
| Equity | 582 | 1.025 | 766 | 1.198 | 158 | 1.342 | 335 | 1.767 | -721 | 1.051 | -870 | -1.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 342 | 242 | 142 | 985 | 1.216 | 2.087 | 1.672 | 107 |
| Short-term debt | 1.498 | 1.816 | 2.154 | 2.057 | 1.242 | 2.363 | 2.849 | 4.508 | 4.436 | 5.535 | 3.297 | 4.543 |
| Total debt | 1.498 | 1.816 | 2.154 | 2.057 | 1.584 | 2.605 | 2.991 | 5.492 | 5.652 | 7.622 | 4.969 | 4.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2000 | — | — |
HB Unofficial title | Unofficial title | 2025 | — | — |
SI Audit | Audit | 2002 | — | — |
AG Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMU Holding ApS | Company | 100.0% | 100.0% | 2024 |
BAYRAMOGLU HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
Musavvir Holding ApS | Company | 100.0% | 100.0% | 2016 |
Vacid Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |
| Henrik Bernt Sanders | Unofficial title | 0 companies |
| Steen Ingtrup | Audit | 0 companies |
| Ali Gülen | Founder | 0 companies |