| Revenue | DKK 246K | +333% |
| EBITDA | DKK -105K | +49% |
| Net profit | DKK 1M | +387% |
| Total assets | DKK 158K | -27% |
| Equity | DKK -390K | +72% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79 | 82 | 116 | 147 | 24 | 341 | 205 | 950 | 1.449 | 812 | -390 | 57 | 246 |
| Staff expenses | -39 | -142 | -132 | -158 | -119 | -104 | -164 | -205 | -328 | -286 | -244 | -263 | -351 |
| EBITDA | 40 | -60 | -16 | -11 | -95 | -4 | -21 | -42 | -184 | -117 | -634 | -207 | -105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -47 | -49 |
| EBIT | 40 | -60 | -16 | -11 | -95 | -4 | -21 | -42 | -184 | -117 | -660 | -253 | -154 |
| Net financials | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -1 | -61 | -99 | 1.165 |
| Profit before tax | 25 | -60 | -13 | -11 | -95 | -5 | -21 | -43 | -190 | -118 | -721 | -352 | 1.011 |
| Tax | -0 | 27 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 25 | -87 | -15 | -11 | -95 | -5 | -21 | -43 | -190 | -118 | -721 | -352 | 1.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.004 | 533 | 536 | 544 | 542 | 546 | 568 | 728 | 611 | 672 | 325 | 215 | 158 |
| Equity | 229 | 142 | 154 | 143 | 48 | 43 | 23 | -20 | -210 | -328 | -1.049 | -1.401 | -390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189 | 164 | 127 |
| Short-term debt | 774 | 390 | 382 | 402 | 494 | 502 | 545 | 747 | 821 | 1.000 | 1.185 | 1.452 | 420 |
| Total debt | 774 | 390 | 382 | 402 | 494 | 502 | 545 | 747 | 821 | 1.000 | 1.374 | 1.616 | 548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2007 | — | — |
KM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Aydin Kayhan | Management | 0 companies |
| Kim Madsen | Management | 0 companies |