| Revenue | DKK -11K | -6% |
| EBITDA | DKK -129K | -185% |
| Net profit | DKK -301K | -89% |
| Total assets | DKK 15K | -93% |
| Equity | DKK -551K | -120% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -80 | -182 | -67 | -54 | 68 | 143 | -7 | -11 | -11 |
| Staff expenses | -0 | -165 | -24 | -0 | -116 | -57 | -0 | -34 | -118 |
| EBITDA | -80 | -346 | -91 | -54 | -48 | 86 | -7 | -45 | -129 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -57 | -113 | -113 | -170 |
| EBIT | -80 | -346 | -91 | -54 | -48 | 29 | -120 | -158 | -299 |
| Net financials | 0 | -2 | -0 | 0 | -1 | -0 | -1 | -0 | -2 |
| Profit before tax | -80 | -348 | -91 | -54 | -49 | 29 | -121 | -159 | -301 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -80 | -348 | -91 | -54 | -49 | 29 | -121 | -159 | -301 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 66 | 34 | 54 | 239 | 410 | 290 | 211 | 15 |
| Equity | 125 | -223 | -315 | 49 | -0 | 29 | -92 | -250 | -551 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 289 | 349 | 5 | 239 | 381 | 381 | 462 | 566 |
| Total debt | 65 | 289 | 349 | 5 | 239 | 381 | 381 | 462 | 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2021 | — | — |
MS Management | Management | 2014 | — | — |
NG Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
byCajuem.dk ApS | Company | 25.0% | 25.0% | 2014 |
NGZ HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
DYN IVS | Company | 33.3% | 33.3% | 2017 |
SCHODT HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
DYN Holding ApS | Company | 50.0% | 50.0% | 2021 |
Flexter ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bilal Khoja | Management | 0 companies |
| Morten Schødt | Management | 0 companies |
| Nima Ghane Zahraei | Management | 0 companies |