| Revenue | DKK 2,7M | -8% |
| EBITDA | DKK 667K | -40% |
| Net profit | DKK 315K | -60% |
| Total assets | DKK 3,7M | -6% |
| Equity | DKK 1,9M | +19% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.077 | 3.002 | 1.864 | 2.992 | 2.747 |
| Staff expenses | -1.157 | -1.382 | -1.400 | -1.881 | -2.069 |
| EBITDA | 118 | 1.620 | 464 | 1.111 | 667 |
| Depreciation & amort. | -208 | -237 | -234 | -94 | -104 |
| EBIT | -90 | 1.383 | 230 | 1.017 | 563 |
| Net financials | -9 | -75 | -2.702 | -3 | -84 |
| Profit before tax | -99 | 1.308 | -2.472 | 1.014 | 479 |
| Tax | 5 | 288 | 48 | 225 | 163 |
| Net profit | -104 | 1.020 | -2.520 | 788 | 315 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.553 | 5.780 | 2.439 | 3.995 | 3.740 |
| Equity | 2.343 | 3.363 | 843 | 1.632 | 1.947 |
| Long-term debt | 184 | 227 | 203 | 0 | 0 |
| Short-term debt | 1.972 | 2.170 | 1.392 | 2.363 | 1.793 |
| Total debt | 2.156 | 2.397 | 1.595 | 2.363 | 1.793 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ZI Management | Management | 2020 |
| Former (3) | ||
TI Management | Management | 2007 – 2014 |
KM Management | Management | 2001 – 2002 |
IM Audit | Audit | 2002 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tevfik Ilhan | Management | 0 companies |
| Zeynep Ilhan | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |