| Revenue | DKK -258K | +4511% |
| EBITDA | DKK -258K | -4511% |
| Net profit | DKK -201K | -2262% |
| Total assets | DKK 799K | +16% |
| Equity | DKK 204K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.471 | 2.979 | 16.184 | 2.079 | 3.093 | 752 | 317 | 357 | 8 | -11 | -26 | -11 | -6 | -258 |
| Staff expenses | -4.259 | -3.308 | -3.704 | -2.710 | -2.937 | -432 | -255 | -256 | -123 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 212 | -330 | 12.480 | -631 | 156 | 320 | 62 | 100 | -115 | -11 | -26 | -11 | -6 | -258 |
| Depreciation & amort. | -168 | -83 | -24 | -24 | -2 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | -413 | 12.456 | -655 | 155 | 267 | 62 | 100 | -115 | -11 | -26 | -11 | -6 | -258 |
| Net financials | -25 | -22 | -15 | 1.146 | 24 | -11 | -3 | 5 | -0 | 0 | 8 | 16 | 18 | 0 |
| Profit before tax | 18 | -434 | 12.441 | 491 | 179 | 255 | 59 | 106 | -116 | -11 | -18 | 6 | 12 | -258 |
| Tax | 9 | -95 | 3.053 | 111 | 42 | 71 | 9 | 20 | -34 | 2 | -4 | 1 | 3 | -57 |
| Net profit | 9 | -339 | 9.388 | 380 | 137 | 184 | 49 | 85 | -82 | -13 | -14 | 4 | 9 | -201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.808 | 1.265 | 13.649 | 4.028 | 1.024 | 1.064 | 1.023 | 817 | 707 | 667 | 665 | 678 | 687 | 799 |
| Equity | 1.046 | 707 | 10.095 | 975 | 741 | 926 | 975 | 760 | 419 | 406 | 392 | 396 | 405 | 204 |
| Long-term debt | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 |
| Short-term debt | 708 | 558 | 3.554 | 3.053 | 282 | 138 | 48 | 57 | 289 | 261 | 274 | 281 | 280 | 594 |
| Total debt | 762 | 558 | 3.554 | 3.053 | 282 | 138 | 48 | 57 | 289 | 261 | 274 | 282 | 282 | 594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2012 | — | — |
MP Management | Management | 2011 | — | — |
JB Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
OK | Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRZAI HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rosenville Mirzai | Management | 0 companies |
| Mikkel Pedersen | Management | 0 companies |
| Jan Balslev | Founder | 0 companies |
| Jakob Skanning | Chairman | 0 companies |
| Jesper Kildahl Baungaard | Chairman | 0 companies |
| Ricco Zuschlag | Board of Directors | 0 companies |
| Heino Sørensen Østergaard | Board of Directors | 0 companies |
| Ole Kjær | Board of Directors | 0 companies |