| Revenue | DKK 1,4M | +22% |
| EBITDA | DKK 83K | +124% |
| Net profit | DKK 34K | +108% |
| Total assets | DKK 2,5M | -5% |
| Equity | DKK 2,1M | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.027 | 1.830 | 2.607 | 2.463 | 2.563 | 3.407 | 3.642 | 2.633 | 1.750 | 1.631 | 1.693 | 1.135 | 1.380 |
| Staff expenses | -1.015 | -950 | -1.079 | -1.081 | -1.261 | -1.336 | -1.455 | -1.646 | -1.580 | -1.366 | -1.406 | -1.476 | -1.298 |
| EBITDA | 1.012 | 880 | 1.315 | 1.188 | 1.139 | 1.864 | 1.902 | 953 | 170 | 266 | 287 | -341 | 83 |
| Depreciation & amort. | -52 | -66 | -266 | -297 | -303 | -323 | -417 | -106 | -106 | -120 | -136 | -90 | -73 |
| EBIT | 960 | 813 | 1.049 | 891 | 836 | 1.541 | 1.484 | 846 | 64 | 145 | 150 | -431 | 10 |
| Net financials | 14 | -71 | -320 | -297 | -306 | -337 | -508 | -46 | -103 | -58 | -60 | 2 | 24 |
| Profit before tax | 973 | 742 | 729 | 594 | 530 | 1.204 | 976 | 800 | -39 | 87 | 91 | -429 | 34 |
| Tax | 228 | 192 | 180 | 152 | 120 | 696 | 73 | -92 | 17 | 20 | 20 | -0 | -0 |
| Net profit | 745 | 550 | 549 | 442 | 410 | 508 | 903 | 893 | -56 | 67 | 71 | -429 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.328 | 15.497 | 14.188 | 14.194 | 14.326 | 20.664 | 20.738 | 3.730 | 3.651 | 3.584 | 3.569 | 2.623 | 2.490 |
| Equity | 4.537 | 5.087 | 5.636 | 5.979 | 6.363 | 6.698 | 7.601 | 2.504 | 2.337 | 2.404 | 2.475 | 2.046 | 2.080 |
| Long-term debt | 33 | 9.456 | 7.554 | 7.384 | 6.748 | 9.595 | 9.094 | 0 | 30 | 30 | 30 | 30 | 30 |
| Short-term debt | 756 | 954 | 998 | 831 | 1.216 | 4.134 | 4.021 | 1.227 | 1.274 | 1.140 | 1.064 | 547 | 381 |
| Total debt | 790 | 10.410 | 8.552 | 8.215 | 7.964 | 13.729 | 13.115 | 1.227 | 1.304 | 1.170 | 1.094 | 577 | 411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
QD Management | Management | 2003 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AI Capital Group ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Qudar Dad | Management | 0 companies |
| Asif Iqbal Dad | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |