| Revenue | DKK 3,8M | -29% |
| EBITDA | DKK 1,7M | -43% |
| Net profit | DKK 617K | -57% |
| Total assets | DKK 26,2M | -18% |
| Equity | DKK 5,6M | +12% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 878 | 915 | 912 | 1.028 | 1.019 | 307 | 482 | 283 | 76 | -17 | 3.519 | 5.043 | 5.453 | 3.850 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -430 | -471 | -278 | -242 | -2 | -172 | -1.456 | -2.382 | -2.101 |
| EBITDA | -78 | -43 | -9 | -42 | 229 | -123 | 11 | 5 | -166 | -19 | 3.238 | 3.587 | 3.071 | 1.749 |
| Depreciation & amort. | -35 | -35 | -35 | -35 | -35 | -191 | -0 | -0 | -55 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -78 | -44 | -77 | 194 | -313 | 11 | 5 | -221 | -19 | 3.238 | 3.587 | 3.071 | 1.749 |
| Net financials | -6 | -11 | -9 | -10 | -1 | 154 | -1 | -3 | -5 | -0 | -692 | -1.187 | -1.126 | -927 |
| Profit before tax | -119 | -90 | -54 | -87 | 193 | -159 | 10 | 2 | -227 | -19 | 2.545 | 2.400 | 1.945 | 822 |
| Tax | -0 | -0 | -0 | -0 | -0 | -90 | -0 | -0 | 129 | -0 | 363 | 564 | 507 | 205 |
| Net profit | -119 | -90 | -54 | -87 | 193 | -69 | 10 | 2 | -356 | -19 | 2.182 | 1.836 | 1.437 | 617 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 640 | 505 | 486 | 431 | 438 | 432 | 340 | 327 | 0 | 0 | 18.954 | 21.492 | 32.009 | 26.209 |
| Equity | -9 | -99 | -153 | -240 | -47 | -116 | -106 | -104 | -459 | -478 | 1.704 | 3.540 | 4.978 | 5.594 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 650 | 604 | 638 | 670 | 485 | 548 | 446 | 431 | 459 | 478 | 17.250 | 17.952 | 27.031 | 20.615 |
| Total debt | 650 | 604 | 638 | 670 | 485 | 548 | 446 | 431 | 459 | 478 | 17.250 | 17.952 | 27.031 | 20.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2001 | — | — |
ZA Management | Management | 2018 | — | — |
JK Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A2Z HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Rajpooti Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Zahid Abbas | Management | 0 companies |
| John Kieffer | Founder | 0 companies |
| Mohammad Asim | Chairman | 0 companies |