| Revenue | DKK 765K | — |
| EBITDA | DKK 121K | +86% |
| Net profit | DKK 59K | +400% |
| Total assets | DKK 501K | +22% |
| Equity | DKK 362K | +19% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -60 | — | — | — | 525 | 820 | 902 | — | — | — | — | 765 |
| Staff expenses | -57 | -12 | -0 | -0 | -0 | -399 | -530 | -541 | -256 | -95 | -498 | -724 | -644 |
| EBITDA | -110 | -72 | 0 | 0 | 0 | 125 | 479 | 361 | 50 | 575 | 195 | 65 | 121 |
| Depreciation & amort. | -5 | -9 | -0 | -0 | -0 | -37 | 95 | -70 | -49 | -34 | -46 | -35 | -36 |
| EBIT | -115 | -80 | 0 | 0 | 0 | 88 | 385 | 291 | 1 | 542 | 148 | 30 | 85 |
| Net financials | -10 | -8 | -1 | 0 | 0 | -42 | -27 | -14 | -13 | -13 | -13 | -15 | -6 |
| Profit before tax | -125 | -88 | -1 | 0 | 0 | 47 | 357 | 277 | -12 | 528 | 135 | 15 | 78 |
| Tax | -24 | -25 | 5 | 10 | 16 | 26 | 76 | 62 | -2 | 116 | 31 | 4 | 19 |
| Net profit | -100 | -63 | -6 | -10 | -16 | 20 | 281 | 216 | -10 | 412 | 104 | 12 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 298 | 295 | 290 | 279 | 263 | 601 | 498 | 484 | 400 | 661 | 556 | 410 | 501 |
| Equity | -592 | -655 | -661 | -672 | -688 | -661 | -374 | -158 | -167 | 245 | 291 | 303 | 362 |
| Long-term debt | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 890 | 875 | 951 | 951 | 951 | 1.262 | 872 | 642 | 567 | 417 | 265 | 107 | 131 |
| Total debt | 890 | 950 | 951 | 951 | 951 | 1.262 | 872 | 642 | 567 | 417 | 265 | 107 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Abdel Rahim F.A. Ziou | Founder | 0 companies |