| Revenue | DKK -437K | -17% |
| EBITDA | DKK -437K | +17% |
| Net profit | DKK -430K | +19% |
| Total assets | DKK 1,9M | -18% |
| Equity | DKK 1,9M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -529 | -437 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -31 | -39 | -33 | -21 | -25 | -22 | -22 | -23 | -26 | -90 | -38 | -529 | -437 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -31 | -39 | -33 | -21 | -25 | -22 | -22 | -23 | -26 | -90 | -38 | -529 | -437 |
| Net financials | 588 | -605 | -425 | 795 | -162 | 73 | 35 | -376 | 290 | 73 | 252 | -293 | -3 | 7 |
| Profit before tax | 559 | -636 | -464 | 762 | -182 | 48 | 13 | -398 | 267 | 47 | 162 | -331 | -532 | -430 |
| Tax | 2 | 1 | -0 | 1 | -0 | -0 | 2 | 2 | 0 | 1 | -23 | -0 | -0 | -0 |
| Net profit | 557 | -636 | -464 | 761 | -182 | 48 | 11 | -399 | 267 | 46 | 184 | -331 | -532 | -430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.736 | 3.266 | 2.741 | 3.756 | 3.581 | 3.663 | 3.779 | 3.540 | 3.955 | 4.222 | 6.206 | 3.590 | 2.326 | 1.896 |
| Equity | 3.547 | 2.907 | 2.438 | 3.198 | 3.014 | 3.062 | 3.073 | 2.673 | 2.940 | 2.987 | 3.171 | 2.840 | 2.307 | 1.878 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 190 | 360 | 304 | 558 | 567 | 601 | 707 | 867 | 1.015 | 1.236 | 3.036 | 750 | 19 | 19 |
| Total debt | 190 | 360 | 304 | 558 | 567 | 601 | 707 | 867 | 1.015 | 1.236 | 3.036 | 750 | 19 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
GR Founder | Founder | 2000 | — | — |
SA Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Louay Ali | Chief Executive Officer | 0 companies |
| Gert Rasmussen | Founder | 0 companies |
| Samuel Ali | Founder | 0 companies |
| Shakir Mohammed Ali | Board of Directors | 0 companies |
| Daniel Brian Thomas | Board of Directors | 0 companies |
| Ulrik Iversen | Chairman | 0 companies |
| Bengt Evert Fredenwall | Board of Directors | 0 companies |
| Jørgen Ulrik Stæger | Board of Directors | 0 companies |