| Revenue | DKK 1,9M | +75% |
| EBITDA | DKK 120K | +118% |
| Net profit | DKK -522K | +47% |
| Total assets | DKK 1,5M | -43% |
| Equity | DKK -327K | -267% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.452 | 1.935 | 2.617 | 1.663 | 1.321 | 1.241 | 1.106 | 1.932 |
| Staff expenses | -2.242 | -1.716 | -1.801 | -1.881 | -1.270 | -1.392 | -1.759 | -1.812 |
| EBITDA | 564 | 220 | 816 | -218 | 51 | -150 | -653 | 120 |
| Depreciation & amort. | -145 | -189 | -201 | -234 | -239 | -206 | -259 | -316 |
| EBIT | 419 | 30 | 615 | -452 | -188 | -356 | -912 | -196 |
| Net financials | 0 | -0 | -205 | -209 | -55 | -66 | -64 | -83 |
| Profit before tax | 419 | 30 | 411 | -661 | -243 | -422 | -976 | -280 |
| Tax | -0 | 8 | 99 | -97 | -106 | -91 | -0 | 242 |
| Net profit | 419 | 23 | 312 | -564 | -137 | -331 | -976 | -522 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.210 | 2.720 | 3.456 | 3.198 | 2.889 | 2.577 | 2.655 | 1.503 |
| Equity | -130 | -108 | 204 | 1.640 | 1.503 | 1.171 | 195 | -327 |
| Long-term debt | 1.927 | 2.337 | 2.698 | 664 | 718 | 730 | 771 | 0 |
| Short-term debt | 413 | 483 | 503 | 895 | 668 | 676 | 1.689 | 1.830 |
| Total debt | 2.340 | 2.820 | 3.201 | 1.558 | 1.387 | 1.406 | 2.460 | 1.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AI Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ali Ijaz Tony Butt | Management | 0 companies |