| Revenue | DKK 305K | -52% |
| EBITDA | DKK -334K | -600% |
| Net profit | DKK -369K | -97% |
| Total assets | DKK 269K | -52% |
| Equity | DKK -549K | -205% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2.292 | 1.064 | 1.244 | 1.012 | 810 | 666 | 374 | 103 | 1.384 | 1.675 | 1.048 | 634 | 305 |
| Staff expenses | -1.467 | -0 | -1.020 | -967 | -1.079 | -877 | -742 | -713 | -283 | -420 | -1.046 | -938 | -681 | -639 |
| EBITDA | 219 | 671 | 88 | 277 | -67 | -67 | -76 | -340 | -179 | 964 | 630 | 110 | -48 | -334 |
| Depreciation & amort. | -252 | -282 | -310 | -196 | -53 | -85 | -77 | -101 | -101 | -61 | -231 | -106 | -139 | -41 |
| EBIT | -34 | 389 | -222 | 80 | -120 | -152 | -154 | -440 | -280 | 903 | 398 | 3 | -187 | -376 |
| Net financials | -37 | -37 | -22 | -4 | -2 | -3 | -3 | -2 | -1 | -1 | -1 | 0 | 0 | 7 |
| Profit before tax | -71 | 17 | -245 | 76 | -122 | -155 | -157 | -443 | -281 | 903 | 398 | 3 | -187 | -369 |
| Tax | -0 | 18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 32 | 6 | -0 | -0 |
| Net profit | -71 | -2 | -245 | 76 | -122 | -155 | -157 | -443 | -281 | 903 | 366 | -3 | -187 | -369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.189 | 1.084 | 882 | 827 | 754 | 818 | 812 | 785 | 195 | 122 | 1.247 | 883 | 562 | 269 |
| Equity | 69 | 67 | -177 | -101 | -223 | -378 | -535 | -977 | -1.259 | -356 | 10 | 7 | -180 | -549 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 461 | 361 | 317 | 250 | 200 | 200 | 200 | 200 | 0 |
| Short-term debt | 1.120 | 1.017 | 1.059 | 928 | 977 | 735 | 985 | 1.446 | 1.203 | 277 | 1.037 | 675 | 542 | 818 |
| Total debt | 1.120 | 1.017 | 1.059 | 928 | 977 | 1.196 | 1.346 | 1.763 | 1.453 | 477 | 1.237 | 875 | 742 | 818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2011 | — | — |
ET Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
MELISSA HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Aysel Karatas | Management | 0 companies |
| Elvan Taslicukur | Founder | 0 companies |