| Revenue | DKK 634K | +0% |
| EBITDA | DKK -102K | +62% |
| Net profit | DKK -99K | +55% |
| Total assets | DKK 623K | -34% |
| Equity | DKK -412K | -32% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -205 | 823 | 1.167 | 1.692 | 1.524 | 1.430 | 700 | 1.372 | 1.399 | 1.483 | 774 | 634 | 634 |
| Staff expenses | -640 | -645 | -966 | -968 | -1.022 | -1.182 | -1.722 | -1.756 | -1.076 | -1.092 | -1.112 | -903 | -736 |
| EBITDA | -844 | 178 | 201 | 723 | 502 | 247 | -1.021 | -383 | 323 | 391 | -343 | -269 | -102 |
| Depreciation & amort. | -0 | -6 | -26 | -26 | -27 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -844 | 172 | 175 | 697 | 475 | 240 | -1.029 | -383 | 323 | 391 | -343 | -269 | -102 |
| Net financials | -76 | -65 | -37 | -29 | -22 | -5 | -8 | 384 | -11 | -10 | -11 | -13 | -25 |
| Profit before tax | -462 | 107 | 138 | 668 | 453 | 234 | -1.021 | 1 | 312 | 380 | -354 | -283 | -127 |
| Tax | 230 | 28 | 34 | 157 | 101 | 52 | -222 | -85 | 65 | 84 | -77 | -62 | -28 |
| Net profit | -691 | 79 | 104 | 511 | 352 | 182 | -799 | 86 | 248 | 297 | -277 | -220 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 388 | 415 | 841 | 1.398 | 1.401 | 1.821 | 1.248 | 1.472 | 1.502 | 1.342 | 961 | 950 | 623 |
| Equity | -874 | -795 | -691 | -181 | 171 | 354 | -446 | -360 | -112 | 184 | -92 | -313 | -412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 78 |
| Short-term debt | 1.262 | 1.193 | 1.522 | 1.575 | 1.230 | 1.468 | 1.694 | 1.832 | 1.614 | 1.158 | 1.053 | 1.191 | 957 |
| Total debt | 1.262 | 1.193 | 1.522 | 1.575 | 1.230 | 1.468 | 1.694 | 1.832 | 1.614 | 1.158 | 1.053 | 1.263 | 1.035 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KELKIF HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Individual | 33.3% | 33.3% | 2024 | |
GYPSY FARM HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Franck Maurice Attia | Chairman | 0 companies |
| Line Attia | Board of Directors | 0 companies |
| Marlene Winther Plas Thorsen | Board of Directors | 0 companies |