| Revenue | DKK 503K | +9% |
| EBITDA | DKK 48K | +273% |
| Net profit | DKK 37K | +274% |
| Total assets | DKK 280K | -15% |
| Equity | DKK 177K | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 133 | 556 | 617 | 681 | 723 | 627 | 618 | 625 | 596 | 511 | 463 | 503 |
| Staff expenses | -528 | -0 | -527 | -563 | -624 | -631 | -534 | -588 | -614 | -561 | -464 | -491 | -455 |
| EBITDA | -38 | -20 | 29 | 54 | 57 | 92 | 93 | 30 | 11 | 35 | 47 | -28 | 48 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -20 | 29 | 54 | 57 | 92 | 93 | 30 | 11 | 35 | 47 | -28 | 48 |
| Net financials | -0 | -2 | -0 | 0 | -0 | -0 | 0 | -2 | -2 | -0 | -0 | 0 | 0 |
| Profit before tax | -43 | -12 | 29 | 54 | 57 | 92 | 93 | 28 | 9 | 35 | 47 | -28 | 48 |
| Tax | -0 | -0 | -0 | 7 | 13 | 20 | 21 | 6 | 2 | 8 | 10 | -6 | 11 |
| Net profit | -43 | -12 | 29 | 46 | 44 | 71 | 72 | 22 | 7 | 27 | 37 | -22 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 202 | 259 | 320 | 378 | 430 | 414 | 372 | 449 | 372 | 411 | 331 | 280 |
| Equity | 112 | 100 | 129 | 175 | 219 | 291 | 260 | 176 | 183 | 210 | 246 | 225 | 177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 102 | 130 | 145 | 158 | 139 | 154 | 196 | 266 | 162 | 165 | 106 | 103 |
| Total debt | 112 | 102 | 130 | 145 | 158 | 139 | 154 | 196 | 266 | 162 | 165 | 106 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2006 | — | — |
KM Management | Management | 2002 | — | — |
IM Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Sezgin Agirbas | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |