| Revenue | DKK 288K | -22% |
| EBITDA | DKK -162K | -237% |
| Net profit | DKK -167K | -227% |
| Total assets | DKK 528K | -5% |
| Equity | DKK 193K | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213 | 447 | 449 | 287 | 385 | 365 | 461 | 2.178 | 324 | 488 | 443 | 405 | 371 | 288 |
| Staff expenses | -336 | -414 | -412 | -323 | -333 | -391 | -349 | -323 | -242 | -394 | -390 | -419 | -419 | -450 |
| EBITDA | -122 | 33 | 37 | -36 | 52 | -391 | 112 | 101 | 82 | 94 | 52 | -14 | -48 | -162 |
| Depreciation & amort. | -38 | -30 | -30 | -30 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -62 | -0 | -0 |
| EBIT | -160 | 2 | 7 | -67 | 21 | -391 | 112 | 101 | 82 | 94 | 52 | -76 | -48 | -162 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -2 | -0 | -0 | -6 | -0 | -3 | -5 |
| Profit before tax | -160 | 2 | 7 | -67 | 21 | -26 | 112 | 99 | 82 | 94 | 47 | -76 | -51 | -167 |
| Tax | -40 | -0 | 2 | -16 | -0 | -6 | 25 | 22 | 33 | 21 | 12 | -0 | -0 | -0 |
| Net profit | -120 | 2 | 5 | -51 | 21 | -20 | 87 | 78 | 49 | 73 | 35 | -76 | -51 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 437 | 558 | 294 | 275 | 221 | 206 | 399 | 392 | 515 | 624 | 648 | 820 | 556 | 528 |
| Equity | 207 | 210 | 215 | 164 | 185 | 165 | 253 | 330 | 379 | 452 | 487 | 411 | 360 | 193 |
| Long-term debt | 112 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 117 | 236 | 79 | 111 | 36 | 41 | 147 | 62 | 136 | 172 | 161 | 408 | 196 | 335 |
| Total debt | 229 | 348 | 79 | 111 | 36 | 41 | 147 | 62 | 136 | 172 | 161 | 408 | 196 | 335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Audit | Audit | 2006 | — | — |
HS Management | Management | 2020 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Stig Vikner | Audit | 0 companies |
| Haidar Saadoun Mahmoud Malik | Management | 0 companies |
| Haidar Shamaa Abdallah | Chief Executive Officer | 0 companies |
| Mohammad Filfil | Chief Executive Officer | 0 companies |