| Revenue | DKK 21,2M | -21% |
| EBITDA | DKK 276K | -92% |
| Net profit | DKK 282K | -64% |
| Total assets | DKK 64,8M | -8% |
| Equity | DKK 9,6M | -28% |
| Employees | 67 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.804 | 12.371 | 19.768 | 1.101 | 3.241 | 2.495 | 4.437 | 19.758 | 17.106 | 18.904 | 23.970 | 26.958 | 26.922 | 21.190 |
| Staff expenses | -1.893 | -4.315 | -5.755 | -8.458 | -9.724 | -13.002 | -14.884 | -17.977 | -16.541 | -19.528 | -21.687 | -22.934 | -23.498 | -20.914 |
| EBITDA | 1.910 | 2.280 | 6.200 | 1.509 | 3.556 | 2.844 | 4.810 | 1.779 | -685 | -634 | 2.283 | 3.872 | 3.338 | 276 |
| Depreciation & amort. | -352 | 387 | 460 | -406 | -315 | -350 | -374 | -432 | -481 | -739 | -833 | -762 | -838 | -200 |
| EBIT | 1.558 | 1.893 | 5.740 | 1.103 | 3.241 | 2.494 | 4.436 | 1.347 | -1.167 | -1.373 | 1.450 | 3.111 | 2.500 | 76 |
| Net financials | -205 | -29 | -17 | 1.284 | -45 | 1.555 | -6 | 3 | -421 | -787 | -1.090 | -1.932 | -1.731 | 347 |
| Profit before tax | 1.353 | 1.478 | 5.264 | 2.387 | 3.196 | 4.049 | 4.430 | 1.350 | -1.587 | -2.160 | 359 | 1.179 | 768 | 423 |
| Tax | 374 | 350 | 1.347 | 153 | 712 | 524 | 1.194 | 295 | -417 | -479 | 48 | 248 | -22 | 141 |
| Net profit | 813 | 1.139 | 3.916 | 2.256 | 2.483 | 3.525 | 3.235 | 1.055 | -1.170 | -1.681 | 311 | 931 | 790 | 282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.569 | 7.537 | 13.651 | 12.219 | 14.515 | 18.888 | 22.860 | 25.513 | 50.324 | 66.518 | 69.902 | 71.568 | 70.599 | 64.803 |
| Equity | 2.316 | 500 | 500 | 3.794 | 6.277 | 9.802 | 13.037 | 14.093 | 12.922 | 11.241 | 11.552 | 12.484 | 13.274 | 9.585 |
| Long-term debt | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.513 | 32.971 | 31.635 | 30.231 | 29.494 | 28.119 |
| Short-term debt | 5.160 | 3.450 | 5.912 | 8.290 | 8.052 | 8.899 | 9.498 | 11.075 | 11.689 | 22.105 | 26.715 | 28.853 | 27.831 | 27.033 |
| Total debt | 5.251 | 393 | 1.287 | 8.290 | 8.052 | 8.899 | 9.498 | 11.075 | 37.202 | 55.077 | 58.350 | 59.084 | 57.325 | 55.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2013 | — | — |
CM Management | Management | 2003 | — | — |
NO Audit | Audit | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENES HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
MELISA HOLDING ApS | Company | 50.0% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ahmet Türkoglu | Management | 0 companies |
| Candan Muslu | Management | 0 companies |
| Niels Ole Ellegaard | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Yurdagül Üstün | Board of Directors | 0 companies |
| Ibrahim Kilic | Board of Directors | 0 companies |
| Hülya Erdem | Board of Directors | 0 companies |
| Aykut Fahri Kilic | Board of Directors | 0 companies |
| Mustafa Üstün | Chairman | 0 companies |