| Revenue | DKK 1,2M | -189% |
| EBITDA | DKK -662K | +85% |
| Net profit | DKK -735K | +83% |
| Total assets | DKK 461K | -64% |
| Equity | DKK -4,1M | -22% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 997 | 494 | 756 | — | 434 | 2.870 | -1.365 | 1.214 |
| Staff expenses | -684 | -561 | -568 | -0 | -229 | -1.974 | -3.000 | -1.877 |
| EBITDA | 313 | -67 | 188 | 0 | 205 | 896 | -4.365 | -662 |
| Depreciation & amort. | -409 | -450 | -429 | -0 | -171 | -65 | -59 | -64 |
| EBIT | -96 | -517 | -241 | 0 | 34 | 832 | -4.424 | -727 |
| Net financials | 0 | -403 | -445 | 0 | -157 | -286 | -24 | -8 |
| Profit before tax | -96 | -920 | -686 | 0 | -123 | 546 | -4.449 | -735 |
| Tax | -420 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 324 | -920 | -686 | 0 | -123 | 546 | -4.449 | -735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.057 | 4.628 | 4.912 | 0 | 5.058 | 6.198 | 1.299 | 461 |
| Equity | -1.003 | -933 | -1.619 | 0 | 567 | 1.112 | -3.336 | -4.071 |
| Long-term debt | 0 | 0 | 5.840 | 0 | 3.641 | 3.664 | 3.514 | 3.356 |
| Short-term debt | 6.059 | 5.561 | 691 | 0 | 850 | 1.422 | 1.121 | 1.177 |
| Total debt | 6.059 | 5.561 | 6.531 | 0 | 4.491 | 5.086 | 4.635 | 4.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2012 | — | — |
SI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Afshan Nazir Butt | Management | 0 companies |
| Steen Ingtrup | Audit | 0 companies |