| Revenue | DKK 2,3M | +201% |
| EBITDA | DKK 863K | +115882% |
| Net profit | DKK 662K | +1627% |
| Total assets | DKK 2,2M | +70% |
| Equity | DKK 963K | +220% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1.200 | 842 | 837 | 1.004 | 770 | 2.319 |
| Staff expenses | -1.335 | -1.163 | -1.091 | -798 | -711 | -958 | -770 | -1.457 |
| EBITDA | 101 | 101 | 217 | 44 | 126 | 46 | -1 | 863 |
| Depreciation & amort. | -17 | -19 | -9 | -13 | -13 | -19 | -17 | -0 |
| EBIT | 84 | 82 | 208 | 31 | 113 | 27 | -18 | 863 |
| Net financials | -62 | -29 | -16 | -20 | -13 | -12 | -25 | -11 |
| Profit before tax | 22 | 53 | 83 | 11 | 99 | 16 | -43 | 851 |
| Tax | 5 | 10 | 13 | -0 | 17 | 3 | -0 | 189 |
| Net profit | 17 | 43 | 70 | 11 | 82 | 13 | -43 | 662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.816 | 1.567 | 1.719 | 1.356 | 1.496 | 1.595 | 1.302 | 2.211 |
| Equity | 125 | 168 | 238 | 249 | 332 | 344 | 301 | 963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.691 | 1.399 | 1.481 | 1.106 | 1.164 | 1.251 | 1.001 | 1.248 |
| Total debt | 1.691 | 1.399 | 1.481 | 1.106 | 1.164 | 1.251 | 1.001 | 1.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2003 | — | — |
PM Unofficial title | Unofficial title | 2020 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ayman Ali | Management | 0 companies |
| Piya Mukherjee | Unofficial title | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |