| Revenue | DKK 7M | -5% |
| EBITDA | DKK 837K | -2% |
| Net profit | DKK 276K | +342% |
| Total assets | DKK 13,1M | +13% |
| Equity | DKK 4,5M | +6% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.719 | 2.530 | 2.774 | 4.052 | 4.401 | 4.744 | 4.740 | 5.588 | 4.972 | 7.713 | 8.719 | 7.366 | 6.988 |
| Staff expenses | -1.802 | -2.257 | -2.942 | -3.703 | -0 | -4.226 | -4.561 | -4.621 | -3.942 | -5.094 | -6.860 | -6.515 | -6.151 |
| EBITDA | -109 | 258 | -194 | 349 | 298 | 518 | 179 | 967 | 1.029 | 2.619 | 1.859 | 851 | 837 |
| Depreciation & amort. | -0 | -0 | -0 | -40 | -49 | -52 | -37 | -66 | -56 | -47 | -255 | -277 | -402 |
| EBIT | -109 | 258 | -194 | 309 | 248 | 466 | 142 | 901 | 974 | 2.572 | 1.604 | 574 | 435 |
| Net financials | -2 | -1 | 3 | -13 | -3 | -3 | -48 | 66 | -58 | -209 | -412 | -566 | -43 |
| Profit before tax | -111 | 257 | -191 | 295 | 245 | 463 | 94 | 967 | 916 | 2.363 | 1.193 | 9 | 392 |
| Tax | -25 | 73 | -43 | 79 | 56 | 103 | 26 | 223 | 215 | 559 | 377 | 123 | 116 |
| Net profit | -87 | 184 | -147 | 216 | 189 | 360 | 68 | 744 | 701 | 1.804 | 816 | -114 | 276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 296 | 506 | 727 | 1.150 | 1.617 | 1.709 | 1.300 | 2.190 | 3.657 | 10.173 | 9.838 | 11.559 | 13.068 |
| Equity | — | 175 | 27 | 244 | 433 | 689 | 651 | 1.287 | 1.878 | 3.682 | 4.384 | 4.270 | 4.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 69 | 32 | 0 | 34 | 34 | 2.108 | 1.572 | 0 | 715 |
| Short-term debt | 305 | 332 | 699 | 813 | 1.112 | 985 | 643 | 869 | 1.746 | 4.384 | 3.869 | 7.224 | 7.687 |
| Total debt | 305 | 332 | 699 | 907 | 1.181 | 1.017 | 643 | 902 | 1.779 | 6.491 | 5.441 | 7.224 | 8.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Barut Group ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ihsan Barut | Management | 0 companies |