| Revenue | DKK 3,8M | — |
| EBITDA | DKK 919K | — |
| Net profit | DKK 732K | — |
| Total assets | DKK 1M | +3359% |
| Equity | DKK 758K | +2807% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 174 | 177 | 148 | 86 | 0 | 239 | 298 | 161 | 171 | 83 | 0 | 3.817 |
| Staff expenses | -0 | -2 | -0 | -0 | -0 | -0 | -119 | -140 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | -25 | -13 | -17 | -3 | 0 | -30 | -17 | 25 | 24 | -13 | 0 | 919 |
| Depreciation & amort. | -18 | -18 | -18 | -18 | -0 | -0 | -5 | -5 | -7 | -5 | -5 | -0 | -0 |
| EBIT | -1 | -43 | -32 | -35 | -3 | 0 | -35 | -22 | 17 | 19 | -18 | 0 | 919 |
| Net financials | -1 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -1 | 0 | -4 |
| Profit before tax | -2 | -43 | -32 | -35 | -3 | -0 | -35 | -22 | 17 | 19 | -19 | 0 | 915 |
| Tax | -0 | -0 | 8 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 183 |
| Net profit | -2 | -43 | -39 | -44 | -3 | -0 | -35 | -22 | 17 | 19 | -19 | 0 | 732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 187 | 146 | 128 | 132 | 101 | 62 | 92 | 89 | 81 | 84 | 77 | 30 | 1.049 |
| Equity | 97 | 58 | 127 | 132 | 100 | 62 | 32 | 10 | 27 | 46 | 26 | 26 | 758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87 | 86 | 1 | 1 | 2 | 0 | 61 | 79 | 54 | 38 | 51 | 4 | 291 |
| Total debt | 87 | 86 | 1 | 1 | 2 | 0 | 61 | 79 | 54 | 38 | 51 | 4 | 291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2009 | — | — |
PA Management | Management | 2009 | — | — |
BK Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Naila Imran Mehmood | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Boris Kenneth Frederiksen | Unofficial title | 0 companies |