| Revenue | DKK 5,3M | +23% |
| EBITDA | DKK 1,1M | +604% |
| Net profit | DKK -1,1M | +6% |
| Total assets | DKK 4,6M | -39% |
| Equity | DKK -3,6M | -41% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | -32 | 80 | — | 6.562 | 5.113 | 4.290 | 5.285 |
| Staff expenses | -0 | -0 | -0 | -0 | -5.295 | -4.347 | -4.127 | -4.138 |
| EBITDA | 235 | -32 | 80 | 0 | 1.268 | 766 | 163 | 1.147 |
| Depreciation & amort. | -130 | -0 | -37 | -0 | -1.036 | -1.081 | -1.090 | -1.092 |
| EBIT | 105 | -32 | 43 | 0 | 232 | -315 | -927 | 55 |
| Net financials | -130 | -169 | -280 | 0 | -219 | -290 | -500 | -225 |
| Profit before tax | -25 | -202 | -237 | 0 | 14 | -605 | -1.427 | -170 |
| Tax | -18 | 18 | -0 | -0 | 5 | -132 | -312 | 882 |
| Net profit | -7 | -220 | -237 | 0 | 9 | -473 | -1.115 | -1.053 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.488 | 2.473 | 2.540 | 0 | 7.272 | 6.364 | 7.580 | 4.604 |
| Equity | -214 | -433 | -670 | 0 | -1.183 | -1.657 | -2.560 | -3.616 |
| Long-term debt | 1.431 | 1.492 | 2.906 | 0 | 3.768 | 3.480 | 1.960 | 1.981 |
| Short-term debt | 1.270 | 1.414 | 304 | 0 | 4.688 | 4.540 | 8.180 | 6.239 |
| Total debt | 2.701 | 2.906 | 3.210 | 0 | 8.455 | 8.020 | 10.140 | 8.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ali Ijaz Tony Butt | Management | 0 companies |