| Revenue | DKK -79K | -109% |
| EBITDA | DKK -94K | +92% |
| Net profit | DKK -1,1M | +37% |
| Total assets | DKK 426K | -85% |
| Equity | DKK -6,1M | -23% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 5.434 | 6.290 | 6.901 | 5.301 | 5.120 | 3.069 | 1.596 | 921 | -79 |
| Staff expenses | -0 | -3.904 | -4.969 | -4.894 | -4.474 | -4.105 | -3.698 | -3.725 | -2.106 | -16 |
| EBITDA | — | 1.529 | 1.339 | 2.007 | 827 | 1.015 | -629 | -2.129 | -1.185 | -94 |
| Depreciation & amort. | -0 | 889 | 1.022 | -1.051 | -1.219 | -1.200 | -402 | -404 | -414 | -1.175 |
| EBIT | — | 640 | 316 | 957 | -393 | -184 | -1.031 | -2.533 | -1.599 | -1.270 |
| Net financials | 0 | -429 | -341 | -272 | -128 | -83 | -65 | -21 | -228 | 66 |
| Profit before tax | — | 211 | -25 | 685 | -521 | -267 | -1.095 | -2.554 | -1.826 | -1.204 |
| Tax | -0 | -31 | -1 | 165 | -114 | -56 | -241 | -196 | -0 | -54 |
| Net profit | — | 242 | -24 | 519 | -407 | -211 | -855 | -2.358 | -1.826 | -1.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.451 | 9.242 | 8.167 | 6.247 | 5.032 | 6.099 | 4.477 | 2.908 | 2.773 | 426 |
| Equity | — | -149 | -172 | 724 | 317 | 106 | -749 | -3.107 | -4.933 | -6.083 |
| Long-term debt | 5.061 | 3.839 | 2.475 | 969 | 0 | 0 | 0 | 0 | 118 | 122 |
| Short-term debt | 3.809 | 5.241 | 5.578 | 4.199 | 4.421 | 5.828 | 5.030 | 6.015 | 7.338 | 6.387 |
| Total debt | 8.870 | 9.080 | 8.053 | 5.168 | 4.421 | 5.828 | 5.030 | 6.015 | 7.456 | 6.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2012 | — | — |
AK Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAYRAMOGLU HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
Musavvir Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |
| Andreas Kærsgaard Mylin | Unofficial title | 0 companies |