| Revenue | DKK 1,1M | +7% |
| EBITDA | DKK -90K | +80% |
| Net profit | DKK -51K | +89% |
| Total assets | DKK 1,7M | +530% |
| Equity | DKK -468K | -12% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | — | 970 | 1.038 | 1.313 | 982 | 1.124 | 992 | 1.061 |
| Staff expenses | -0 | -0 | -957 | -1.001 | -1.254 | -915 | -1.159 | -1.439 | -1.151 |
| EBITDA | -67 | 0 | 13 | 38 | 58 | 68 | -35 | -447 | -90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -18 | -22 | -25 | -25 | -30 |
| EBIT | -67 | 0 | 13 | 38 | 40 | 46 | -60 | -472 | -120 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -75 |
| Profit before tax | -67 | 0 | 13 | 38 | 40 | 46 | -60 | -477 | -196 |
| Tax | -0 | -0 | -0 | 5 | 9 | 10 | -0 | -0 | -145 |
| Net profit | -67 | 0 | 13 | 33 | 31 | 36 | -60 | -477 | -51 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 494 | 0 | 554 | 323 | 506 | 490 | 1.326 | 263 | 1.661 |
| Equity | -17 | 0 | 21 | 54 | 85 | 121 | 59 | -417 | -468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 511 | 0 | 533 | 269 | 421 | 369 | 1.267 | 681 | 2.129 |
| Total debt | 511 | 0 | 533 | 269 | 421 | 369 | 1.267 | 681 | 2.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IA Management | Management | 2014 | — | — |
SM Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARKHOR HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Imran Ali | Management | 0 companies |
| Simona Maria Olsen | Management | 0 companies |