| Revenue | DKK 328K | +15% |
| EBITDA | DKK 92K | +368% |
| Net profit | DKK 9K | +108% |
| Total assets | DKK 911K | -13% |
| Equity | DKK 206K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -115 | 114 | 91 | 163 | 92 | 91 | 316 | 7 | 277 | 274 | 195 | 286 | 328 |
| Staff expenses | -13 | -156 | -81 | -0 | -1 | -1 | -79 | -208 | -413 | -124 | -301 | -321 | -237 |
| EBITDA | -128 | -43 | 10 | 163 | 91 | 90 | 237 | -201 | -137 | 150 | -106 | -34 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -29 | -29 |
| EBIT | -128 | -43 | 10 | 163 | 91 | 90 | 237 | -201 | -137 | 150 | -135 | -63 | 62 |
| Net financials | -30 | -31 | -36 | -37 | -26 | -22 | -4 | -1 | -12 | -23 | -15 | -75 | -49 |
| Profit before tax | -158 | -74 | -26 | 126 | 65 | 68 | 233 | -202 | -149 | 127 | -150 | -138 | 14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -19 | 52 | -0 | -0 | -1 | -37 | -29 | 5 |
| Net profit | -158 | -74 | -26 | 126 | 65 | 88 | 181 | -202 | -149 | 128 | -113 | -109 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 208 | 204 | 167 | 138 | 189 | 240 | 823 | 1.463 | 1.100 | 1.056 | 1.196 | 1.043 | 911 |
| Equity | -219 | -293 | -319 | -192 | -127 | -39 | 142 | -60 | 291 | 419 | 306 | 197 | 206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 241 | 0 | 0 | 0 | 0 |
| Short-term debt | 428 | 497 | 485 | 330 | 316 | 279 | 681 | 1.523 | 568 | 637 | 890 | 846 | 705 |
| Total debt | 428 | 497 | 485 | 330 | 316 | 279 | 681 | 1.523 | 809 | 637 | 890 | 846 | 705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IN Management | Management | 2010 | — | — |
NA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHABENAA HOLDING ApS | Company | 90.0% | 90.0% | 2018 |
Locher Invest ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Izzah Ngozi Frost | Management | 0 companies |
| Nana Abenaa Rytter Nielsen | Management | 0 companies |