| Revenue | DKK -51K | +17% |
| EBITDA | DKK -275K | +7% |
| Net profit | DKK -334K | -33% |
| Total assets | DKK 431K | -12% |
| Equity | DKK -639K | -110% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 135 | 134 | -4 | 178 | 236 | 406 | 438 | 530 | 269 | -44 | -51 |
| Staff expenses | -116 | -142 | -70 | -76 | -198 | -293 | -281 | -345 | -405 | -361 | -252 | -224 |
| EBITDA | 35 | -7 | 64 | -80 | -20 | -57 | 124 | 93 | 125 | -109 | -296 | -275 |
| Depreciation & amort. | -45 | -45 | -35 | -35 | -35 | -10 | -0 | -0 | -46 | -49 | -23 | -43 |
| EBIT | -10 | -52 | 29 | -115 | -55 | -67 | 124 | 93 | 79 | -159 | -319 | -318 |
| Net financials | 0 | 0 | 0 | -0 | -1 | -4 | -6 | -1 | -11 | -4 | -1 | -16 |
| Profit before tax | -10 | -52 | 29 | -116 | -56 | -71 | 119 | 92 | 68 | -163 | -320 | -334 |
| Tax | -0 | -0 | -0 | -0 | -36 | -15 | 26 | 19 | 17 | -36 | -69 | -0 |
| Net profit | -10 | -52 | 29 | -116 | -20 | -56 | 93 | 73 | 51 | -127 | -251 | -334 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 255 | 243 | 45 | 102 | 96 | 66 | 228 | 410 | 461 | 489 | 431 |
| Equity | 70 | 18 | 47 | -68 | -88 | -144 | -51 | 22 | 73 | -54 | -305 | -639 |
| Long-term debt | 200 | 200 | 190 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 37 | 5 | 38 | 190 | 240 | 117 | 206 | 337 | 515 | 794 | 1.070 |
| Total debt | 214 | 237 | 195 | 113 | 190 | 240 | 117 | 206 | 337 | 515 | 794 | 1.070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2016 | — | — |
AA Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Nosheen Akhtar | Management | 0 companies |
| Atzad Amin | Management | 0 companies |