| Revenue | DKK 1,3M | -67% |
| EBITDA | DKK -2,7M | -905% |
| Net profit | DKK -2,8M | -11317% |
| Total assets | DKK 4,7M | +16% |
| Equity | DKK -3,5M | -385% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.481 | 9.527 | 9.574 | 11.615 | 9.958 | 10.440 | 8.661 | 6.591 | 2.319 | 2.894 | 3.958 | 1.315 |
| Staff expenses | -4.809 | -6.678 | -6.801 | -7.071 | -7.155 | -6.376 | -6.001 | -5.978 | -3.377 | -2.834 | -2.818 | -4.057 |
| EBITDA | 1.782 | 2.849 | 2.787 | 4.543 | 2.786 | 4.064 | 2.476 | 603 | -1.057 | 60 | 341 | -2.742 |
| Depreciation & amort. | 1.113 | 1.632 | 1.216 | -1.259 | -1.505 | -1.405 | -831 | -208 | -218 | -197 | -108 | -30 |
| EBIT | 669 | 1.216 | 1.571 | 3.285 | 1.281 | 2.659 | 1.645 | 395 | -1.276 | -137 | 233 | -2.772 |
| Net financials | -82 | -112 | -105 | -178 | -31 | -66 | -79 | 30 | -593 | 396 | -42 | -8 |
| Profit before tax | — | 1.104 | 1.465 | 3.106 | 1.284 | 2.593 | 1.566 | 425 | -1.869 | 260 | 191 | -2.780 |
| Tax | 93 | 272 | 369 | 741 | 283 | 571 | 385 | 96 | 1 | -349 | 215 | -0 |
| Net profit | 494 | 833 | 1.096 | 2.366 | 1.001 | 2.022 | 1.181 | 329 | -1.870 | 609 | -24 | -2.780 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.179 | 7.868 | 7.462 | 7.391 | 5.099 | 8.474 | 8.205 | 5.707 | 3.140 | 3.463 | 4.021 | 4.671 |
| Equity | — | 958 | 1.221 | 2.437 | 1.072 | 2.155 | 1.336 | 564 | -1.307 | -698 | -722 | -3.502 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 454 | 235 | 0 |
| Short-term debt | 8.300 | 6.155 | 5.559 | 4.319 | 3.629 | 6.151 | 6.821 | 5.059 | 4.182 | 3.707 | 4.508 | 8.173 |
| Total debt | 8.300 | 6.155 | 5.559 | 4.319 | 3.629 | 6.151 | 6.821 | 5.059 | 4.361 | 4.161 | 4.743 | 8.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2008 | — | — |
HB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMU Holding ApS | Company | 100.0% | 100.0% | 2024 |
Musavvir Holding ApS | Company | 100.0% | 100.0% | 2016 |
Vacid Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |
| Henrik Bernt Sanders | Unofficial title | 0 companies |