| Revenue | DKK 7,3M | +66% |
| EBITDA | DKK -1,8M | -10% |
| Net profit | DKK -1,9M | -11% |
| Total assets | DKK 3,4M | +0% |
| Equity | DKK -2,1M | -860% |
| Employees | 51 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.179 | 13.691 | 17.807 | 7.679 | 9.569 | 13.185 | 8.958 | 8.236 | 6.736 | 5.600 | 4.395 | 7.298 |
| Staff expenses | -1.048 | -11.819 | -16.925 | -8.726 | -8.059 | -10.233 | -9.759 | -7.572 | -6.671 | -6.374 | -5.964 | -8.994 |
| EBITDA | 131 | 1.872 | 883 | -1.047 | 1.510 | 2.952 | -916 | 632 | 66 | -856 | -1.638 | -1.802 |
| Depreciation & amort. | -0 | 80 | 83 | 137 | -65 | -65 | -9 | -6 | -10 | -10 | -10 | -10 |
| EBIT | 131 | 1.792 | 800 | -1.184 | 1.445 | 2.887 | -925 | 626 | 56 | -866 | -1.648 | -1.812 |
| Net financials | -3 | -213 | -382 | -51 | -30 | -68 | -39 | 10 | 49 | 12 | -44 | -69 |
| Profit before tax | 128 | 1.579 | 417 | -1.235 | 1.415 | 2.819 | -964 | 636 | 105 | -854 | -1.692 | -1.881 |
| Tax | 33 | 423 | 196 | -8 | 85 | 648 | 38 | -20 | 30 | 69 | -0 | -0 |
| Net profit | 96 | 1.156 | 222 | -1.227 | 1.330 | 2.171 | -1.002 | 655 | 75 | -923 | -1.692 | -1.881 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 963 | 4.803 | 4.690 | 2.641 | 3.635 | 5.981 | 5.505 | 4.109 | 4.591 | 3.957 | 3.409 | 3.402 |
| Equity | 146 | 1.301 | 1.523 | 196 | 1.526 | 3.257 | 1.816 | 2.471 | 2.497 | 1.474 | -219 | -2.100 |
| Long-term debt | 33 | 418 | 179 | 0 | 58 | 609 | 451 | 294 | 294 | 315 | 2.261 | 3.426 |
| Short-term debt | 785 | 3.078 | 2.974 | 2.445 | 2.051 | 2.114 | 3.238 | 1.344 | 1.801 | 2.169 | 1.367 | 2.076 |
| Total debt | 818 | 3.496 | 3.153 | 2.445 | 2.109 | 2.723 | 3.689 | 1.638 | 2.095 | 2.484 | 3.628 | 5.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAMO INVEST HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
KHOKHAR HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
REYINVEST HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
ASAWA HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mahmoud Sbeihi | Management | 0 companies |