| Revenue | DKK 135K | +0% |
| EBITDA | DKK 135K | +0% |
| Net profit | DKK 55K | +2% |
| Total assets | DKK 2,8M | -1% |
| Equity | DKK 1,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 897 | 631 | 304 | -16 | -15 | 60 | 104 | 98 | 77 | 97 | 108 | 117 | 129 | 136 | 135 |
| Staff expenses | -241 | -135 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 87 | -25 | 276 | -16 | -15 | 42 | 104 | 98 | 77 | 97 | 108 | 117 | 129 | 136 | 135 |
| Depreciation & amort. | 73 | -87 | -3 | -0 | -0 | -31 | -61 | -61 | -61 | -61 | -31 | -31 | -31 | -31 | -31 |
| EBIT | 15 | -113 | 273 | -16 | -15 | 12 | 43 | 37 | 16 | 36 | 78 | 86 | 98 | 105 | 105 |
| Net financials | 0 | 0 | 1 | 21 | 34 | -100 | 161 | -36 | -37 | -35 | -30 | -29 | -26 | -27 | -25 |
| Profit before tax | 15 | -113 | 274 | 4 | 19 | -88 | 205 | 1 | -20 | 1 | 48 | 57 | 72 | 79 | 80 |
| Tax | 21 | -0 | 24 | 1 | 4 | -8 | 12 | 18 | 9 | 14 | 17 | 19 | 23 | 24 | 24 |
| Net profit | -7 | -113 | 250 | 3 | 15 | -80 | 192 | -17 | -29 | -13 | 31 | 37 | 50 | 54 | 55 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.132 | 1.896 | 2.092 | 1.026 | 944 | 3.159 | 3.277 | 3.194 | 3.085 | 2.979 | 2.929 | 2.888 | 2.870 | 2.831 | 2.816 |
| Equity | 1.891 | 1.778 | 2.028 | 917 | 932 | 852 | 1.045 | 1.027 | 998 | 985 | 1.016 | 1.054 | 1.103 | 1.158 | 1.213 |
| Long-term debt | 0 | 0 | 44 | 1 | 1 | 2.172 | 2.146 | 2.071 | 1.995 | 1.883 | 1.812 | 1.734 | 1.657 | 1.578 | 1.514 |
| Short-term debt | 220 | 96 | 20 | 107 | 11 | 135 | 87 | 96 | 91 | 111 | 101 | 100 | 109 | 95 | 89 |
| Total debt | 220 | 96 | 64 | 108 | 12 | 2.307 | 2.232 | 2.166 | 2.087 | 1.994 | 1.913 | 1.834 | 1.767 | 1.674 | 1.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Founder | Founder | 2007 | — | — |
HW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Asif Iqbal Dad | Founder | 0 companies |
| Hassan Wahid Khan | Management | 0 companies |