| Revenue | DKK 576K | +13% |
| EBITDA | DKK 257K | +31% |
| Net profit | DKK 187K | -3% |
| Total assets | DKK 9M | -1% |
| Equity | DKK 5,8M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.119 | 3.400 | 3.527 | 2.923 | 3.528 | 957 | 1.177 | 794 | 1.031 | 511 | 576 |
| Staff expenses | -1.433 | -1.912 | -2.405 | -1.568 | -1.153 | -665 | -133 | -410 | -369 | -315 | -319 |
| EBITDA | -314 | 1.488 | 1.064 | 947 | 1.884 | -620 | 729 | 384 | 662 | 196 | 257 |
| Depreciation & amort. | -73 | -75 | -65 | -82 | -61 | -112 | -119 | -101 | -98 | -0 | -17 |
| EBIT | -387 | 1.413 | 999 | 865 | 1.823 | -732 | 610 | 283 | 564 | 196 | 240 |
| Net financials | -85 | -80 | -628 | -149 | -88 | -55 | 33 | -62 | -103 | -4 | -0 |
| Profit before tax | -465 | 1.333 | 372 | 716 | 1.735 | -787 | 643 | 221 | 461 | 192 | 239 |
| Tax | 3 | 224 | 99 | 27 | 354 | -24 | 147 | -96 | 41 | -0 | 53 |
| Net profit | -468 | 1.024 | 271 | 109 | 1.321 | -763 | 506 | 317 | 336 | 192 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.148 | 6.170 | 9.909 | 9.755 | 8.245 | 5.905 | 7.255 | 9.015 | 9.037 | 9.074 | 8.955 |
| Equity | 2.216 | 3.240 | 3.511 | 3.620 | 4.942 | 4.178 | 4.685 | 5.002 | 5.338 | 5.577 | 5.763 |
| Long-term debt | 0 | 0 | 1.603 | 1.344 | 998 | 694 | 350 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.932 | 2.930 | 4.795 | 4.791 | 2.305 | 967 | 2.203 | 3.973 | 3.661 | 3.373 | 3.192 |
| Total debt | 1.932 | 2.930 | 6.398 | 6.135 | 3.303 | 1.660 | 2.554 | 3.973 | 3.661 | 3.373 | 3.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SI Management | Management | 2016 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SH Management | Management | 2009 | — | — |
PJ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Amir Hussain | Chief Executive Officer | 0 companies |
| Sheikh Imran Ali Azmat | Management | 0 companies |
| Ata-Ur Rehman | Chief Executive Officer | 0 companies |
| Safdar Hussain | Management | 0 companies |
| Peter Jerry Sørensen | Management | 0 companies |
| Shakeel Ikram | Chairman | 0 companies |
| Fahad Islam | Board of Directors | 0 companies |
| Mehnaz Bibi | Board of Directors | 0 companies |
| Imtiaz Ahmed | Board of Directors | 0 companies |
| Qamar Hussain | Board of Directors | 0 companies |