| Revenue | DKK 449K | -13% |
| EBITDA | DKK -306K | -866% |
| Net profit | DKK -245K | -5852% |
| Total assets | DKK 239K | -43% |
| Equity | DKK 78K | -76% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 846 | 191 | 191 | 601 | 860 | 1.078 | 676 | 637 | 230 | 373 | 435 | 515 | 449 |
| Staff expenses | -0 | -0 | -147 | -566 | -773 | -968 | -585 | -608 | -194 | -268 | -397 | -475 | -755 |
| EBITDA | 27 | 60 | 88 | 35 | 87 | 110 | 91 | 29 | 36 | 105 | 37 | 40 | -306 |
| Depreciation & amort. | -31 | -31 | -31 | -21 | -16 | -12 | -12 | -12 | -20 | -31 | -31 | -31 | -18 |
| EBIT | -4 | 29 | 57 | 14 | 71 | 98 | 79 | 17 | 17 | 73 | 6 | 8 | -324 |
| Net financials | -9 | -5 | -3 | -0 | -0 | -1 | -0 | -1 | -0 | -1 | -1 | -1 | -2 |
| Profit before tax | -13 | -6 | 10 | 14 | 71 | 98 | 79 | 17 | 16 | 72 | 5 | 7 | -325 |
| Tax | -5 | -0 | 1 | 3 | 16 | 22 | 18 | 6 | 6 | 21 | -1 | 12 | -80 |
| Net profit | -8 | -6 | 8 | 11 | 55 | 76 | 61 | 10 | 10 | 51 | 6 | -4 | -245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 591 | 378 | 249 | 397 | 416 | 561 | 410 | 352 | 356 | 396 | 449 | 418 | 239 |
| Equity | 135 | 129 | 138 | 149 | 204 | 280 | 341 | 260 | 270 | 321 | 327 | 323 | 78 |
| Long-term debt | 208 | 289 | 192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 248 | 248 | 111 | 248 | 212 | 281 | 69 | 91 | 85 | 71 | 120 | 88 | 160 |
| Total debt | 456 | 248 | 111 | 248 | 212 | 281 | 69 | 91 | 85 | 71 | 120 | 88 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
OK Management | Management | 2013 | — | — |
HU Audit | Audit | 2002 | — | — |
AP Audit | Audit | 2002 | — | — |
MK Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Ogur Karademir | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Arne Peter Møller | Audit | 0 companies |
| Mustafa Karademir | Management | 0 companies |