| Revenue | DKK 4,6M | +20% |
| EBITDA | DKK -561K | -226% |
| Net profit | DKK -1,3M | -305% |
| Total assets | DKK 5,1M | -10% |
| Equity | DKK 223K | -85% |
| Employees | 19 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 1.429 | 7.907 | 6.891 | 7.153 | 5.171 | 3.471 | 3.829 | 4.611 |
| Staff expenses | -0 | -970 | -5.527 | -5.113 | -5.145 | -5.017 | -3.249 | -3.384 | -5.070 |
| EBITDA | -8 | 459 | 2.380 | 1.778 | 2.008 | 147 | 115 | 445 | -561 |
| Depreciation & amort. | -0 | -139 | -950 | -1.067 | -559 | -578 | -589 | -605 | -610 |
| EBIT | -8 | 320 | 1.430 | 710 | 1.449 | -431 | -474 | -160 | -1.170 |
| Net financials | -3 | -119 | -225 | -170 | -130 | -103 | -926 | 742 | -43 |
| Profit before tax | -10 | 201 | 1.205 | 541 | 1.319 | -534 | -1.400 | 582 | -1.214 |
| Tax | -3 | 39 | 285 | 120 | 291 | -115 | -133 | -50 | 83 |
| Net profit | -8 | 162 | 920 | 420 | 1.028 | -418 | -1.267 | 632 | -1.296 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 253 | 8.420 | 8.591 | 8.024 | 10.058 | 6.610 | 5.205 | 5.637 | 5.075 |
| Equity | 42 | 205 | 1.124 | 1.545 | 2.573 | 2.154 | 887 | 1.519 | 223 |
| Long-term debt | 0 | 3.839 | 2.413 | 3.299 | 2.468 | 889 | 1.323 | 1.266 | 878 |
| Short-term debt | 211 | 4.211 | 4.853 | 3.041 | 4.822 | 3.486 | 2.920 | 2.806 | 3.974 |
| Total debt | 211 | 8.050 | 7.265 | 6.340 | 7.290 | 4.375 | 4.243 | 4.072 | 4.852 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAYRAMOGLU HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
Musavvir Holding ApS | Company | 50.0% | 50.0% | 2018 |
Elmus holding aps | Company | 20.0% | 20.0% | 2015 |
Muheymin Holding ApS | Company | 50.0% | 50.0% | 2022 |
Fener holding aps | Company | 20.0% | 20.0% | 2015 |
Celil Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |