| Revenue | DKK 1,4M | +2% |
| EBITDA | DKK -5M | +23% |
| Net profit | DKK -6,8M | -464% |
| Total assets | DKK 28,3M | -14% |
| Equity | DKK -5,6M | -557% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457 | -0 | 831 | 1.573 | 1.918 | 1.854 | 1.458 | 2.580 | 1.659 | 1.796 | 1.154 | 1.393 | 1.421 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 457 | 6.187 | 626 | 1.519 | 1.048 | 1.669 | 5.458 | 6.116 | 1.659 | 2.283 | 429 | -6.417 | -4.950 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -5 | -5 | -4 | -0 | -0 | -0 |
| EBIT | 457 | 6.187 | 626 | 1.519 | 1.048 | 1.669 | 5.457 | 6.111 | 1.654 | 2.278 | 429 | -6.417 | -4.950 |
| Net financials | -454 | 16 | -815 | -924 | -3.391 | -2.942 | -2.802 | -5.651 | -4.359 | -5.059 | -2.690 | 7.716 | -2.199 |
| Profit before tax | 3 | 6.203 | -189 | 595 | -2.343 | -1.274 | 2.655 | 460 | -2.704 | -2.781 | -2.261 | 1.299 | -7.149 |
| Tax | 13 | 1.366 | -42 | 143 | 7 | 123 | 792 | 157 | -598 | -593 | -489 | -567 | -350 |
| Net profit | -10 | 4.837 | -147 | 453 | -2.351 | -1.397 | 1.863 | 303 | -2.106 | -2.188 | -1.772 | 1.866 | -6.799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.703 | 25.764 | 30.868 | 42.499 | 42.027 | 48.611 | 80.137 | 92.217 | 87.925 | 72.846 | 50.470 | 32.993 | 28.262 |
| Equity | 70 | 4.907 | 4.760 | 5.213 | 2.862 | 1.465 | 3.988 | 11.809 | 3.773 | 1.585 | -187 | 1.220 | -5.579 |
| Long-term debt | 0 | 0 | 12.090 | 11.471 | 10.797 | 43.938 | 71.797 | 75.366 | 80.856 | 47.475 | 48.814 | 6.495 | 5.893 |
| Short-term debt | 7.633 | 19.500 | 12.703 | 24.365 | 26.903 | 1.620 | 1.926 | 2.459 | 1.312 | 22.394 | 926 | 24.928 | 27.948 |
| Total debt | 7.633 | 19.500 | 24.793 | 35.835 | 37.700 | 45.557 | 73.724 | 77.825 | 82.167 | 69.869 | 49.740 | 31.423 | 33.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
TA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
A&M SHEIKH ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sheikh | Management | 0 companies |
| Thomas Algren Alami West | Management | 0 companies |