| Revenue | DKK -128K | -68% |
| EBITDA | DKK -128K | +84% |
| Net profit | DKK -321K | +93% |
| Total assets | DKK 512K | -29% |
| Equity | DKK -1,2M | -37% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -430 | — | — | -187 | -140 | -711 | -734 | -405 | -128 |
| Staff expenses | -94 | -43 | -155 | -64 | -1 | -859 | -840 | -384 | -0 |
| EBITDA | -525 | -744 | -351 | -251 | -141 | -1.570 | -1.574 | -789 | -128 |
| Depreciation & amort. | -12 | -50 | -66 | -274 | -347 | -483 | -548 | -3.717 | -0 |
| EBIT | -537 | -794 | -417 | -524 | -488 | -2.053 | -2.123 | -4.507 | -128 |
| Net financials | -4 | -67 | -151 | -5 | -189 | -14 | -34 | -166 | -193 |
| Profit before tax | -541 | -861 | -568 | -529 | -677 | -2.067 | -2.156 | -4.673 | -321 |
| Tax | 15 | 3 | 63 | -250 | -309 | -186 | -480 | -167 | -0 |
| Net profit | -556 | -864 | -631 | -279 | -368 | -1.880 | -1.677 | -4.505 | -321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.338 | 2.073 | 2.784 | 2.777 | 6.153 | 6.283 | 5.318 | 722 | 512 |
| Equity | -56 | 551 | 2.340 | 2.061 | 5.193 | 5.313 | 3.636 | -869 | -1.190 |
| Long-term debt | 0 | 0 | 271 | 250 | 0 | 252 | 1.220 | 1.386 | 0 |
| Short-term debt | 1.379 | 1.504 | 92 | 358 | 843 | 469 | 462 | 205 | 1.702 |
| Total debt | 1.379 | 1.504 | 363 | 608 | 843 | 720 | 1.682 | 1.591 | 1.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Promentum I K/S | Company | 50.0% | 50.0% | 2016 |
PROMENTUM A/S | Company | 20.0% | 20.0% | 2014 |
INVO HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
DESI STAR ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tanveer Mustafa Sharif | Chief Executive Officer | 0 companies |
| Mohammad Irfan Goandal | Chief Executive Officer | 0 companies |
| Abdus Salam Naeem | Chief Executive Officer | 0 companies |
| Omran Ahmed | Chief Executive Officer | 0 companies |
| Nadeem Shahbaz Aslam | Board of Directors | 0 companies |
| Amer Ramzan | Chairman | 0 companies |