| Revenue | DKK 1,8M | -24% |
| EBITDA | DKK -70K | -131% |
| Net profit | DKK -82K | -142% |
| Total assets | DKK 705K | +52% |
| Equity | DKK 19K | -82% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 213 | 4.377 | 4.610 | 4.383 | 4.052 | 4.920 | 4.459 | 4.125 | 3.754 | 1.961 | 2.168 | 2.349 | 1.788 |
| Staff expenses | -0 | -0 | -1.286 | -1.375 | -1.610 | -1.706 | -1.815 | -1.296 | -1.805 | -1.540 | -2.170 | -2.084 | -2.126 | -1.857 |
| EBITDA | 204 | 213 | 370 | 458 | -12 | -118 | 207 | 557 | -814 | -161 | -209 | 84 | 223 | -70 |
| Depreciation & amort. | 177 | -177 | -58 | -55 | -208 | -5 | -15 | -15 | -0 | -0 | -12 | -12 | -23 | -24 |
| EBIT | 27 | 35 | 311 | 404 | -219 | -123 | 192 | 542 | -814 | -161 | -222 | 71 | 200 | -93 |
| Net financials | -199 | -111 | -1 | -3 | -29 | -32 | -121 | -42 | 0 | 0 | -4 | -24 | -2 | -2 |
| Profit before tax | -173 | -75 | 310 | 401 | -249 | -155 | 70 | 500 | -814 | -161 | -225 | 47 | 198 | -96 |
| Tax | -0 | -0 | -0 | 94 | 45 | 441 | -0 | 110 | -0 | -0 | -0 | -0 | -0 | -14 |
| Net profit | -173 | -75 | 310 | 307 | -294 | -596 | 70 | 390 | -814 | -161 | -225 | 47 | 198 | -82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.653 | 1.458 | 1.650 | 1.724 | 1.695 | 3.917 | 3.691 | 4.425 | 3.396 | 312 | 466 | 351 | 463 | 705 |
| Equity | -819 | -894 | -597 | -196 | -490 | 1.073 | 1.143 | 1.533 | 329 | 130 | -144 | -97 | 101 | 19 |
| Long-term debt | 2.349 | 2.051 | 1.254 | 0 | 445 | 593 | 1.305 | 1.210 | 1.315 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123 | 301 | 992 | 1.920 | 1.740 | 1.962 | 954 | 1.572 | 1.752 | 182 | 610 | 448 | 362 | 686 |
| Total debt | 2.472 | 2.352 | 2.246 | 1.920 | 2.185 | 2.555 | 2.258 | 2.782 | 3.067 | 182 | 610 | 448 | 362 | 686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2014 | — | — |
KM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Adem Asci | Management | 0 companies |
| Kim Madsen | Management | 0 companies |