| Revenue | DKK -92K | -119% |
| EBITDA | DKK -291K | -72% |
| Net profit | DKK -348K | -75% |
| Total assets | DKK 221K | -15% |
| Equity | DKK -596K | -141% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 958 | 1.511 | 2.362 | 2.325 | 589 | 686 | 476 | -92 |
| Staff expenses | -185 | -491 | -1.037 | -1.004 | -152 | -776 | -645 | -198 |
| EBITDA | 16 | 49 | 96 | 63 | 35 | -90 | -169 | -291 |
| Depreciation & amort. | -15 | -31 | -84 | -49 | -28 | -32 | -27 | -49 |
| EBIT | 1 | 18 | 12 | 14 | 7 | -122 | -196 | -340 |
| Net financials | -0 | -3 | -2 | -9 | -3 | -2 | -3 | -9 |
| Profit before tax | 1 | 15 | 10 | 5 | 4 | -124 | -199 | -348 |
| Tax | 0 | 4 | 2 | 2 | 1 | -0 | -0 | -0 |
| Net profit | 0 | 11 | 8 | 3 | 3 | -124 | -199 | -348 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 250 | 238 | 306 | 325 | 287 | 296 | 262 | 221 |
| Equity | 51 | 62 | 70 | 73 | 76 | -48 | -247 | -596 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 178 | 176 | 235 | 252 | 211 | 345 | 509 | 817 |
| Total debt | 178 | 176 | 235 | 252 | 211 | 345 | 509 | 817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZM Management | Management | 2019 | — | — |
HW Management | Management | 2019 | — | — |
JT Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 | |
Zaca & Adela Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 33.3% | 33.3% | 2014 | |
Gray Capital ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Zeino Macauley | Management | 0 companies |
| Hani Wafic Bahlawan | Management | 0 companies |
| Jamil Thomas Bahlawan | Management | 0 companies |
| Aaron Grayson Dorseth | Chairman | 0 companies |