| Revenue | DKK -19K | -21% |
| EBITDA | DKK -19K | +21% |
| Net profit | DKK -45K | -90% |
| Total assets | DKK 335K | -21% |
| Equity | DKK 335K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 668 | 0 | 0 | 75 | 158 | -24 | -11 | 254 | 24 | 30 | -34 | -25 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -11 | -11 | 60 | 91 | -24 | -11 | 254 | 24 | 30 | -34 | -25 | -19 |
| Depreciation & amort. | -1 | -7 | -7 | -7 | -19 | -8 | -17 | -30 | -30 | -25 | -0 | -0 | -0 |
| EBIT | -5 | -17 | -18 | 53 | 73 | -32 | -27 | 224 | -6 | 5 | -34 | -25 | -19 |
| Net financials | -0 | 0 | -1 | -0 | -0 | -0 | -1 | -2 | -6 | -10 | -9 | -5 | -1 |
| Profit before tax | -5 | -17 | -18 | 53 | 72 | -32 | -29 | 221 | -11 | -5 | -42 | -30 | -21 |
| Tax | 0 | -0 | -0 | 1 | 18 | 0 | -12 | 38 | -3 | -4 | -8 | -6 | 24 |
| Net profit | -5 | -17 | -18 | 53 | 54 | -32 | -17 | 173 | -10 | -4 | -34 | -24 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 203 | 178 | 167 | 236 | 319 | 231 | 665 | 718 | 548 | 481 | 445 | 425 | 335 |
| Equity | 174 | 157 | 139 | 191 | 245 | 213 | 280 | 452 | 443 | 438 | 404 | 380 | 335 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 21 | 28 | 45 | 74 | 18 | 385 | 266 | 105 | 43 | 41 | 45 | 0 |
| Total debt | 28 | 21 | 28 | 45 | 74 | 18 | 385 | 266 | 105 | 43 | 41 | 45 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2010 | — | — |
TD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Shakeel Ikram | Management | 0 companies |
| Tomas David Rosén | Management | 0 companies |