| Revenue | DKK 31,5M | +176% |
| EBITDA | DKK 7,3M | +320% |
| Net profit | DKK 5,8M | +335% |
| Total assets | DKK 11,8M | +138% |
| Equity | DKK 7,7M | +161% |
| Employees | 115 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 6.670 | 4.990 | 5.675 | 5.470 | 6.579 | 8.622 | 9.831 | 8.732 | 10.225 | 11.426 | 31.499 |
| Staff expenses | -0 | -6.382 | -4.869 | -4.988 | -5.242 | -6.016 | -6.866 | -8.516 | -8.930 | -10.552 | -9.596 | -24.185 |
| EBITDA | 35 | 288 | 121 | 687 | 228 | 563 | 1.756 | 1.315 | -198 | -327 | 1.734 | 7.282 |
| Depreciation & amort. | -0 | -0 | -7 | -7 | -7 | -7 | -10 | -19 | -29 | -29 | -29 | -29 |
| EBIT | 35 | 288 | 114 | 680 | 221 | 556 | 1.746 | 1.297 | -227 | -356 | 1.705 | 7.252 |
| Net financials | 0 | 0 | 0 | 0 | -4 | -8 | -8 | -18 | -21 | 0 | 0 | 136 |
| Profit before tax | 35 | 288 | 114 | 680 | 217 | 548 | 1.738 | 1.279 | -249 | -356 | 1.705 | 7.388 |
| Tax | 9 | 71 | 27 | 150 | 48 | 177 | 379 | 282 | -51 | -58 | 380 | 1.629 |
| Net profit | 26 | 217 | 87 | 530 | 168 | 371 | 1.359 | 997 | -197 | -298 | 1.324 | 5.759 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.566 | 0 | 1.324 | 1.953 | 1.348 | 1.650 | 4.193 | 4.446 | 3.386 | 2.963 | 4.942 | 11.765 |
| Equity | 76 | 0 | 180 | 210 | 228 | 599 | 1.808 | 2.242 | 2.045 | 1.747 | 2.954 | 7.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.490 | 0 | 1.144 | 1.743 | 1.120 | 1.050 | 2.382 | 2.191 | 1.340 | 1.215 | 1.972 | 4.038 |
| Total debt | 1.490 | 0 | 1.144 | 1.743 | 1.120 | 1.050 | 2.382 | 2.191 | 1.340 | 1.215 | 1.972 | 4.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
ZM Management | Management | 2016 | — | — |
UJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SM INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Muhammad Samiullah | Management | 0 companies |
| Zivar Mirlashari | Management | 0 companies |
| Umar Javaid | Chief Executive Officer | 0 companies |