| Revenue | DKK 1,2M | +11% |
| EBITDA | DKK 227K | -14% |
| Net profit | DKK 74K | -45% |
| Total assets | DKK 5,2M | +2% |
| Equity | DKK 1,1M | +7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 714 | 903 | 664 | 251 | 950 | 961 | 902 | 1.442 | 1.167 | 1.377 | 1.033 | 898 | 1.077 | 1.196 |
| Staff expenses | -385 | -679 | -441 | -390 | -521 | -603 | -794 | -1.333 | -1.042 | -1.238 | -894 | -718 | -812 | -970 |
| EBITDA | 329 | 221 | 222 | -138 | 429 | 357 | 108 | 109 | 124 | 140 | 139 | 180 | 265 | 227 |
| Depreciation & amort. | 67 | 65 | 48 | 42 | -42 | -33 | -33 | -45 | -50 | -49 | -36 | -35 | -17 | -13 |
| EBIT | 262 | 156 | 174 | -180 | 387 | 324 | 75 | 65 | 75 | 90 | 102 | 145 | 248 | 213 |
| Net financials | -3 | -24 | -27 | -35 | -9 | -10 | -26 | -36 | -14 | -29 | -26 | -29 | -56 | -105 |
| Profit before tax | 259 | 135 | 147 | -216 | 378 | 314 | 49 | 29 | 60 | 61 | 76 | 116 | 192 | 108 |
| Tax | 21 | 42 | 44 | -40 | 87 | 69 | 16 | 11 | 23 | 24 | 24 | 37 | 56 | 34 |
| Net profit | 239 | 90 | 103 | -175 | 291 | 244 | 33 | 18 | 37 | 37 | 52 | 80 | 136 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 754 | 1.178 | 1.167 | 1.496 | 1.430 | 1.688 | 3.124 | 3.413 | 4.281 | 4.002 | 3.766 | 5.095 | 5.184 |
| Equity | 90 | 180 | 283 | 108 | 403 | 648 | 681 | 699 | 737 | 774 | 826 | 905 | 1.041 | 1.115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 463 | 574 | 895 | 1.059 | 1.092 | 783 | 1.007 | 2.425 | 2.676 | 3.507 | 3.176 | 2.861 | 4.054 | 4.068 |
| Total debt | 463 | 574 | 895 | 1.059 | -1.092 | 783 | 1.007 | 2.425 | 2.676 | 3.507 | 3.176 | 2.861 | 4.054 | 4.068 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
FC Management | Management | 2007 | — | — |
GA Management | Management | 2023 | — | — |
NO Management | Management | 2023 | — | — |
MI Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Fadime Calis | Management | 0 companies |
| Georgi Angelov Stoychev | Management | 0 companies |
| Necmi Ok | Management | 0 companies |
| Mujdat Ince | Management | 0 companies |