| Revenue | DKK 723K | +264% |
| EBITDA | DKK -59K | -394% |
| Net profit | DKK -65K | -705% |
| Total assets | DKK 1,8M | +36% |
| Equity | DKK 265K | -20% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 337 | 47 | 93 | 68 | 314 | 378 | 185 | 256 | 275 | 924 | -21 | -13 | 199 | 723 |
| Staff expenses | -299 | -38 | -0 | -0 | -20 | -215 | -217 | -263 | -341 | -374 | -192 | -36 | -179 | -782 |
| EBITDA | -120 | -13 | 185 | -40 | -33 | 154 | -37 | -15 | -70 | 541 | -219 | -141 | 20 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -25 | -25 | -40 | -37 | -27 | -5 | -0 | -17 |
| EBIT | -120 | -13 | 185 | -40 | -33 | 150 | -62 | -40 | -110 | 504 | -246 | -146 | 20 | -76 |
| Net financials | -1 | -2 | -0 | -7 | -0 | 0 | -2 | -0 | -0 | -14 | 6 | 30 | -6 | -7 |
| Profit before tax | -121 | -15 | 93 | -93 | 28 | 150 | -64 | -40 | -111 | 490 | -240 | -115 | 14 | -83 |
| Tax | -0 | -34 | 23 | -12 | -11 | 34 | -14 | -9 | -24 | 101 | -53 | 52 | 3 | -18 |
| Net profit | -121 | 19 | 69 | -66 | 51 | 117 | -49 | -31 | -86 | 389 | -187 | -168 | 11 | -65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49 | 37 | 242 | 690 | 1.267 | 1.396 | 1.382 | 1.357 | 1.382 | 1.859 | 1.623 | 1.206 | 1.303 | 1.771 |
| Equity | 80 | 80 | 47 | 284 | 335 | 452 | 402 | 371 | 285 | 674 | 487 | 319 | 330 | 265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 112 | 79 | 0 | 0 | 0 |
| Short-term debt | 90 | 59 | 195 | 406 | 932 | 917 | 974 | 981 | 1.098 | 1.073 | 1.057 | 887 | 973 | 1.506 |
| Total debt | 90 | 59 | 195 | 406 | 932 | 938 | 974 | 981 | 1.098 | 1.185 | 1.136 | 887 | 973 | 1.506 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2016 | — | — |
SM Management | Management | 2014 | — | — |
JP Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Mortensen | Management | 0 companies |
| Shoaib Mohammad | Management | 0 companies |
| Jørgen Preben Visbech Kristiansen | Management | 0 companies |