| Revenue | DKK 583K | -10% |
| EBITDA | DKK 290K | +3757% |
| Net profit | DKK 195K | +6766% |
| Total assets | DKK 305K | +5% |
| Equity | DKK 46K | +131% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | 250 | 388 | 365 | 417 | 682 | 431 | 573 | 665 | 569 | 337 | 617 | 650 | 583 |
| Staff expenses | -388 | -193 | -320 | -380 | -470 | -609 | -441 | -544 | -561 | -832 | -328 | -462 | -642 | -293 |
| EBITDA | -23 | 57 | 68 | -15 | -53 | 73 | -10 | 29 | 104 | -262 | 10 | 155 | 8 | 290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -13 | -0 | -0 | -0 |
| EBIT | -23 | 57 | 68 | -15 | -53 | 73 | -10 | 29 | 104 | -265 | -3 | 155 | 8 | 290 |
| Net financials | -4 | -0 | -20 | -2 | -2 | 11 | -8 | 9 | -41 | -3 | -3 | -17 | -7 | -53 |
| Profit before tax | -27 | 57 | 49 | -17 | -55 | 84 | -19 | 37 | 63 | -269 | -6 | 138 | 1 | 237 |
| Tax | -5 | 22 | 18 | -1 | -10 | 16 | -3 | 7 | 16 | -54 | 32 | -17 | 4 | 43 |
| Net profit | -22 | 35 | 31 | -16 | -46 | 68 | -15 | 31 | 47 | -215 | -38 | 155 | -3 | 195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305 | 314 | 366 | 323 | 304 | 498 | 250 | 258 | 316 | 462 | 50 | 163 | 291 | 305 |
| Equity | 107 | 142 | 172 | 156 | 111 | 179 | -12 | 18 | 66 | -149 | -300 | -146 | -148 | 46 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198 | 172 | 194 | 166 | 193 | 319 | 263 | 239 | 249 | 612 | 351 | 309 | 440 | 259 |
| Total debt | 198 | 172 | 194 | 166 | 193 | 319 | 263 | 239 | 249 | 612 | 351 | 309 | 440 | 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZH Management | Management | 2009 | — | — |
PE Unofficial title | Unofficial title | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONSCREEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Zakir Hussain Naz | Management | 0 companies |
| Poul Ege Poulsen | Unofficial title | 0 companies |