| Revenue | DKK -257K | -181% |
| EBITDA | DKK -438K | -424% |
| Net profit | DKK -303K | -212% |
| Total assets | DKK 1,5M | -16% |
| Equity | DKK 1,3M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 518 | 2.901 | 1.832 | 1.459 | 506 | 293 | -255 | 768 | 1.075 | 1.154 | 582 | 316 | -257 |
| Staff expenses | -172 | -2.328 | -2.167 | -1.499 | -631 | -316 | -162 | -229 | -175 | -425 | -275 | -181 | -181 |
| EBITDA | 346 | 574 | -334 | -39 | -125 | -23 | -417 | 540 | 900 | 729 | 307 | 135 | -438 |
| Depreciation & amort. | -0 | 5 | 47 | -8 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 346 | 568 | -381 | -48 | -129 | -23 | -417 | 540 | 900 | 729 | 307 | 135 | -438 |
| Net financials | 106 | -2 | -6 | -175 | -7 | -33 | -25 | -19 | -7 | 42 | 37 | 178 | 50 |
| Profit before tax | 452 | 566 | -387 | -223 | -151 | -56 | -442 | 521 | 893 | 771 | 344 | 314 | -389 |
| Tax | 93 | 121 | -29 | -37 | 88 | -9 | -106 | 122 | 201 | 172 | 80 | 43 | -86 |
| Net profit | 359 | 445 | -357 | -186 | -239 | -47 | -336 | 399 | 692 | 599 | 264 | 271 | -303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 888 | 1.062 | 1.013 | 1.050 | 395 | 285 | 247 | 383 | 1.038 | 1.739 | 1.583 | 1.828 | 1.536 |
| Equity | 399 | 544 | 186 | 0 | -239 | -286 | -622 | -223 | 468 | 1.067 | 1.332 | 1.602 | 1.299 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 13 | 6 | 0 | 0 | 0 |
| Short-term debt | 490 | 518 | 826 | 1.050 | 634 | 571 | 869 | 599 | 556 | 666 | 251 | 225 | 237 |
| Total debt | 490 | 518 | 826 | 1.050 | 634 | 571 | 869 | 607 | 570 | 672 | 251 | 225 | 237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2008 | — | — |
MK Management | Management | 2009 | — | — |
MS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A&M SHEIKH ApS | Company | 100.0% | 100.0% | 2016 |
MICHAEL NYBOE HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
NIELS THORUP HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Petri | Management | 0 companies |
| Michael Kyvsgaard Nyboe | Management | 0 companies |
| Michael Sheikh | Management | 0 companies |
| Niels Valdemar Thorup | Board of Directors | 0 companies |
| René Andersen | Board of Directors | 0 companies |
| Magnus Lindor Strand | Board of Directors | 0 companies |
| Annelise Kaalund Sheikh | Board of Directors | 0 companies |