| Revenue | DKK 5M | +30% |
| EBITDA | DKK 1,1M | +1324% |
| Net profit | DKK 933K | +1393% |
| Total assets | DKK 1,9M | +51% |
| Equity | DKK 1,1M | +691% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.080 | 3.948 | 3.994 | 3.878 | 2.995 | 3.596 | 3.528 | 3.891 | 3.511 | 3.733 | 3.634 | 3.815 | 4.960 |
| Staff expenses | -2.878 | -3.324 | -3.130 | -3.057 | -2.949 | -3.124 | -2.922 | -2.923 | -2.800 | -2.920 | -2.932 | -3.421 | -3.365 |
| EBITDA | 386 | -65 | 286 | 65 | -131 | 332 | 431 | 560 | 348 | 426 | 296 | -86 | 1.058 |
| Depreciation & amort. | -23 | -23 | -23 | -23 | -18 | -1 | -4 | -4 | -4 | -4 | -3 | -0 | -0 |
| EBIT | 363 | -88 | 263 | 42 | -148 | 331 | 427 | 555 | 343 | 422 | 293 | -86 | 1.058 |
| Net financials | -8 | -12 | -28 | -22 | -1 | -4 | -3 | -1 | -10 | -514 | -3 | -3 | -2 |
| Profit before tax | 356 | -100 | 236 | 21 | -149 | 326 | 424 | 554 | 333 | -92 | 291 | -89 | 1.056 |
| Tax | 94 | -24 | 62 | 9 | -25 | 80 | 97 | 128 | 77 | 97 | 70 | -17 | 123 |
| Net profit | 262 | -76 | 173 | 12 | -124 | 247 | 327 | 426 | 256 | -189 | 221 | -72 | 933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.121 | 853 | 1.119 | 991 | 1.137 | 1.389 | 1.554 | 1.464 | 1.902 | 1.873 | 1.203 | 1.280 | 1.938 |
| Equity | 635 | 559 | 733 | 744 | 620 | 866 | 993 | 1.119 | 1.375 | 1.186 | 407 | 135 | 1.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 98 | 70 | 0 | 0 |
| Short-term debt | 486 | 294 | 386 | 247 | 517 | 521 | 560 | 342 | 447 | 588 | 725 | 1.145 | 870 |
| Total debt | 486 | 294 | 386 | 247 | 517 | 521 | 560 | 342 | 525 | 686 | 796 | 1.145 | 870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2012 | — | — |
YA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VERDENS BØRN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Siham Bachiri | Management | 0 companies |
| Yassin Adam Bachiri | Chief Executive Officer | 0 companies |