| Revenue | DKK 7,1M | +10% |
| EBITDA | DKK 1,6M | +27% |
| Net profit | DKK 631K | -29% |
| Total assets | DKK 4,3M | -27% |
| Equity | DKK 565K | +3% |
| Employees | 12 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 5.800 | 6.631 | 6.731 | 6.408 | 7.053 |
| Staff expenses | -3.482 | -4.710 | -4.791 | -5.152 | -5.454 |
| EBITDA | 2.318 | 1.921 | 1.940 | 1.256 | 1.599 |
| Depreciation & amort. | -457 | -440 | -53 | -165 | -662 |
| EBIT | 1.860 | 1.481 | 1.887 | 1.091 | 937 |
| Net financials | -9 | -4 | 50 | 45 | -128 |
| Profit before tax | 1.852 | 1.477 | 1.937 | 1.137 | 809 |
| Tax | 407 | 325 | 426 | 250 | 178 |
| Net profit | 1.444 | 1.152 | 1.511 | 887 | 631 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 3.002 | 2.679 | 3.678 | 5.912 | 4.338 |
| Equity | 1.114 | 763 | 1.099 | 551 | 565 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.425 |
| Short-term debt | 1.877 | 1.916 | 2.527 | 5.169 | 2.201 |
| Total debt | 1.877 | 1.916 | 2.527 | 5.169 | 3.626 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SA Management | Management | 2022 |
FB Management | Management | 2008 |
| Former (1) | ||
MN Management | Management | 2007 – 2008 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2022 | |
| Company | 20–24.99% | 0% | 2022 | |
| Company | 20–24.99% | 0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Saeed Akhtar | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Farhad Bagherzadeh-Tabrizi | Management | 0 companies |