| Revenue | DKK 255K | -34% |
| EBITDA | DKK 254K | -34% |
| Net profit | DKK 492K | -37% |
| Total assets | DKK 5,7M | -1% |
| Equity | DKK 3,9M | +11% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.926 | 3.799 | — | 2.036 | 2.151 | 2.035 | 1.952 | 2.076 | 295 | 175 | 301 | 386 | 255 |
| Staff expenses | -1.463 | -1.576 | -1.571 | -1.501 | -1.647 | -1.756 | -1.588 | -1.762 | -0 | -0 | -0 | -0 | -1 |
| EBITDA | 410 | 157 | 624 | 535 | 503 | 280 | 364 | 314 | 295 | 175 | 301 | 386 | 254 |
| Depreciation & amort. | -68 | -55 | 56 | -33 | -49 | -70 | -70 | -74 | -16 | -16 | -16 | -16 | -16 |
| EBIT | 342 | 102 | 568 | 501 | 454 | 210 | 295 | 239 | 279 | 159 | 286 | 371 | 238 |
| Net financials | -3 | -207 | -84 | -87 | -38 | -58 | -30 | -26 | -16 | -42 | -20 | 475 | 280 |
| Profit before tax | 339 | -106 | 484 | 414 | 416 | 152 | 264 | 214 | 263 | 118 | 266 | 845 | 519 |
| Tax | 86 | -0 | 120 | 96 | 92 | 38 | 72 | 49 | 58 | 27 | 70 | 59 | 26 |
| Net profit | 253 | -106 | 364 | 318 | 324 | 114 | 193 | 164 | 205 | 91 | 197 | 786 | 492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.934 | 3.783 | 4.350 | 4.191 | 4.607 | 4.378 | 4.271 | 4.165 | 3.713 | 5.452 | 5.625 | 5.770 | 5.717 |
| Equity | 1.558 | 1.512 | 1.876 | 2.095 | 2.318 | 2.432 | 2.519 | 2.576 | 2.781 | 2.759 | 2.841 | 3.510 | 3.880 |
| Long-term debt | 0 | 1.559 | 1.494 | 1.358 | 1.163 | 1.005 | 843 | 683 | 523 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 712 | 980 | 713 | 1.071 | 863 | 799 | 778 | 255 | 2.556 | 2.603 | 2.053 | 1.606 |
| Total debt | 375 | 2.270 | 2.474 | 2.071 | 2.234 | 1.868 | 1.642 | 1.460 | 778 | 2.556 | 2.603 | 2.053 | 1.606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2004 | — | — |
GH Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Shafiq Khan | Management | 0 companies |
| Gulzar Hussain | Management | 0 companies |