| Revenue | DKK 1,6M | -4511% |
| EBITDA | DKK 328K | +421% |
| Net profit | DKK 242K | +86% |
| Total assets | DKK 2,2M | -7% |
| Equity | DKK 2,1M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -7 | -10 | 112 | 60 | -38 | 2 | -40 | -81 | -122 | 220 | -35 | -37 | 1.611 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -0 | -0 | -0 | -549 | -100 | -66 | -1.283 |
| EBITDA | -1 | -7 | -10 | 112 | 60 | -38 | -43 | -40 | -81 | -122 | -328 | -135 | -102 | 328 |
| Depreciation & amort. | -6 | -4 | -0 | -0 | -0 | -0 | -8 | -20 | -32 | -32 | -55 | -33 | -15 | -15 |
| EBIT | -7 | -11 | -10 | 112 | 60 | -38 | -51 | -60 | -112 | -154 | -383 | -168 | -117 | 313 |
| Net financials | 1.658 | 699 | 659 | 181 | -12 | 4.115 | 41 | 261 | -344 | 206 | -733 | -122 | 284 | 3 |
| Profit before tax | 1.651 | 688 | 650 | 293 | 48 | 4.076 | -10 | 200 | -457 | 52 | -1.116 | -291 | 167 | 317 |
| Tax | -1 | -3 | -2 | 26 | 13 | 16 | -0 | 45 | -100 | 12 | -245 | -64 | 37 | 75 |
| Net profit | 1.652 | 691 | 652 | 266 | 35 | 4.060 | -10 | 155 | -356 | 41 | -871 | -227 | 130 | 242 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.960 | 1.212 | 1.598 | 1.712 | 1.623 | 5.850 | 5.263 | 5.029 | 4.145 | 4.017 | 2.918 | 2.456 | 2.342 | 2.182 |
| Equity | 1.866 | 1.156 | 1.568 | 1.635 | 1.467 | 5.320 | 5.099 | 4.848 | 3.976 | 4.017 | 2.917 | 2.455 | 2.341 | 2.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 95 | 56 | 30 | 78 | 156 | 530 | 164 | 181 | 169 | 1 | 1 | 1 | 1 | 99 |
| Total debt | 95 | 56 | 30 | 78 | 156 | 530 | 164 | 181 | 169 | 1 | 1 | 1 | 1 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2010 | — | — |
KH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AAA Invest ApS | Company | 50.0% | 50.0% | 2024 |
Maverick Equity ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kamran Jamshidi | Management | 0 companies |
| Kristian Humle Lauritsen | Management | 0 companies |