| Revenue | DKK 1,7M | +3% |
| EBITDA | DKK 308K | +2563% |
| Net profit | DKK 172K | +202% |
| Total assets | DKK 1,2M | +53% |
| Equity | DKK 256K | +205% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | 1.273 | 1.692 | 1.625 | 1.616 | 1.399 | 1.683 | 1.842 | 1.914 | 1.901 | 1.634 | 1.677 |
| Staff expenses | -1.143 | -1.006 | -1.088 | -1.183 | -1.506 | -1.594 | -1.349 | -1.506 | -1.688 | -1.790 | -1.898 | -1.646 | -1.369 |
| EBITDA | 324 | 427 | 185 | 509 | 118 | 22 | 50 | 177 | 154 | 124 | 4 | -13 | 308 |
| Depreciation & amort. | -254 | -279 | -279 | -94 | -116 | -96 | -72 | -23 | -149 | -150 | -150 | -150 | -214 |
| EBIT | 70 | 147 | -94 | 415 | 2 | -74 | -21 | 154 | 5 | -25 | -146 | -162 | 94 |
| Net financials | -1 | -12 | -7 | -58 | -26 | -15 | -0 | -0 | -9 | -5 | -11 | -7 | -9 |
| Profit before tax | 69 | -78 | -101 | 357 | -24 | -89 | -22 | 154 | -4 | -31 | -157 | -169 | 85 |
| Tax | 34 | 11 | 2 | 91 | -0 | -0 | -0 | 8 | -0 | -0 | -0 | -0 | -87 |
| Net profit | 35 | -88 | -104 | 266 | -24 | -89 | -22 | 146 | -4 | -31 | -157 | -169 | 172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.047 | 922 | 873 | 1.134 | 1.028 | 700 | 653 | 798 | 960 | 872 | 807 | 796 | 1.216 |
| Equity | 474 | 386 | 282 | 548 | 524 | 435 | 413 | 559 | 554 | 523 | 253 | 84 | 256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 573 | 537 | 591 | 586 | 504 | 265 | 240 | 239 | 406 | 348 | 555 | 712 | 961 |
| Total debt | 573 | 537 | 591 | 586 | 504 | 265 | 240 | 239 | 406 | 348 | 555 | 712 | 961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Founder | Founder | 2009 | — | — |
BD Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Omar Fateh Mohammad | Founder | 0 companies |
| Baris Dikmen | Founder | 0 companies |