| Revenue | DKK 409K | +8% |
| EBITDA | DKK -409K | -168% |
| Net profit | DKK -384K | -2% |
| Total assets | DKK 759K | -24% |
| Equity | DKK -3,1M | -14% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 1.371 | 650 | 727 | 769 | 758 | 338 | 378 | 409 |
| Staff expenses | -253 | -1.149 | -1.076 | -1.113 | -1.175 | -1.055 | -1.030 | -530 | -818 |
| EBITDA | -162 | 250 | -426 | -386 | -406 | -298 | -692 | -153 | -409 |
| Depreciation & amort. | 27 | 108 | -128 | -163 | -156 | -94 | -94 | -94 | -95 |
| EBIT | -188 | 142 | -553 | -549 | -561 | -392 | -786 | -247 | -504 |
| Net financials | -13 | -53 | -64 | -40 | -41 | -47 | 1 | -131 | 113 |
| Profit before tax | -202 | 89 | -617 | -589 | -603 | -439 | -786 | -378 | -391 |
| Tax | -94 | 19 | -145 | -130 | -133 | -97 | 9 | -0 | -7 |
| Net profit | -108 | 71 | -472 | -459 | -470 | -343 | -794 | -378 | -384 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.416 | 3.005 | 2.127 | 1.769 | 1.523 | 1.761 | 1.044 | 1.000 | 759 |
| Equity | -28 | 42 | -320 | -779 | -1.249 | -1.592 | -2.387 | -2.765 | -3.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 54 |
| Short-term debt | 3.418 | 2.908 | 2.346 | 2.451 | 2.684 | 3.353 | 3.430 | 3.730 | 3.854 |
| Total debt | 3.418 | 2.908 | 2.346 | 2.451 | 2.684 | 3.353 | 3.430 | 3.765 | 3.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Unofficial title | Unofficial title | 2023 | — | — |
MB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAYRAMOGLU HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
Musavvir Holding ApS | Company | 100.0% | 100.0% | 2019 |
Habir Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Aamann Jensen | Unofficial title | 0 companies |
| Mustafa Bayram | Management | 0 companies |