| Revenue | DKK 7,5M | +26% |
| EBITDA | DKK 1,1M | +283% |
| Net profit | DKK 663K | +211% |
| Total assets | DKK 4,9M | +61% |
| Equity | DKK 2,2M | +44% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.171 | 1.087 | 1.191 | 1.139 | 338 | 301 | 691 | 2.231 | 5.446 | 2.248 | 6.978 | 6.008 | 7.540 |
| Staff expenses | -1.118 | -1.131 | -1.225 | -1.198 | -384 | -266 | -614 | -1.816 | -1.380 | -2.113 | -5.099 | -6.633 | -6.396 |
| EBITDA | 53 | -44 | -34 | -60 | -47 | 35 | 77 | 415 | 987 | 134 | 1.879 | -626 | 1.144 |
| Depreciation & amort. | -6 | -20 | -32 | -20 | -22 | -33 | -13 | -13 | -113 | -97 | -116 | -127 | -160 |
| EBIT | 46 | -64 | -66 | -80 | -69 | 2 | 64 | 402 | 874 | 37 | 1.763 | -753 | 984 |
| Net financials | 1 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -85 | -23 | 26 | -92 |
| Profit before tax | 47 | -64 | -66 | -80 | -69 | 2 | 64 | 402 | 873 | -49 | 1.740 | -727 | 893 |
| Tax | 12 | -0 | -0 | -0 | -0 | -0 | -0 | 59 | 189 | 19 | 389 | -128 | 230 |
| Net profit | 35 | -64 | -66 | -80 | -69 | 2 | 64 | 343 | 684 | -67 | 1.351 | -599 | 663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 122 | 143 | 77 | 56 | 164 | 237 | 842 | 2.165 | 1.902 | 4.256 | 3.024 | 4.879 |
| Equity | 115 | 51 | -15 | -95 | -164 | -162 | -97 | 246 | 929 | 862 | 2.214 | 1.496 | 2.159 |
| Long-term debt | 0 | 0 | 0 | 0 | 110 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 71 | 159 | 173 | 110 | 216 | 335 | 597 | 1.236 | 1.029 | 2.036 | 1.528 | 2.719 |
| Total debt | 73 | 71 | 159 | 173 | 220 | 326 | 335 | 597 | 1.236 | 1.029 | 2.036 | 1.528 | 2.719 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2022 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Najia A M Baniowda | Chief Executive Officer | 0 companies |
| Omar Mahmud Hasan | Chief Executive Officer | 0 companies |
| Elias Ado Elias | Chief Executive Officer | 0 companies |