| Revenue | DKK 538K | +12% |
| EBITDA | DKK 2K | +124% |
| Net profit | DKK -7K | +65% |
| Total assets | DKK 218K | -13% |
| Equity | DKK 124K | -5% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 127 | 65 | 114 | 347 | 687 | 220 | — | 452 | 389 | 478 | 538 |
| Staff expenses | -93 | -74 | -18 | -98 | -119 | -397 | -264 | -363 | -379 | -490 | -487 | -536 |
| EBITDA | -119 | 53 | 48 | 16 | 228 | -22 | -44 | 41 | 73 | -101 | -9 | 2 |
| Depreciation & amort. | -8 | -20 | -20 | -20 | -28 | -0 | -27 | -0 | -0 | -9 | -9 | -9 |
| EBIT | -127 | 33 | 27 | -5 | 200 | -22 | -70 | 41 | 73 | -110 | -18 | -7 |
| Net financials | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -2 |
| Profit before tax | -127 | 33 | 27 | -5 | 200 | -22 | -70 | 41 | 73 | -112 | -21 | -9 |
| Tax | -31 | 8 | 9 | 14 | 43 | -0 | -0 | -0 | 17 | -28 | -1 | -2 |
| Net profit | -96 | 25 | 18 | -19 | 157 | -22 | -70 | 41 | 56 | -84 | -20 | -7 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122 | 217 | 276 | 228 | 463 | 153 | 81 | 196 | 448 | 242 | 251 | 218 |
| Equity | -16 | 9 | 27 | 8 | 165 | 143 | 72 | 113 | 235 | 151 | 131 | 124 |
| Long-term debt | 72 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 66 | 207 | 250 | 220 | 298 | 10 | 3 | 83 | 213 | 91 | 120 | 93 |
| Total debt | 138 | 207 | 250 | 220 | 298 | 10 | 8 | 83 | 213 | 91 | 120 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZM Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 90.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Zarar Mahmood | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |