| Revenue | DKK 984K | +2% |
| EBITDA | DKK 96K | -48% |
| Net profit | DKK 51K | -57% |
| Total assets | DKK 915K | +25% |
| Equity | DKK 265K | +24% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 893 | 1.717 | 288 | 519 | -173 | 316 | 243 | 965 | 984 |
| Staff expenses | -126 | -383 | -66 | -184 | -184 | -271 | -292 | -783 | -888 |
| EBITDA | -34 | 76 | -66 | 98 | -11 | 45 | -49 | 183 | 96 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -30 |
| EBIT | -34 | 76 | -66 | 98 | -11 | 45 | -49 | 153 | 66 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -1 | -1 |
| Profit before tax | -34 | 76 | -66 | 98 | -11 | 45 | -49 | 152 | 65 |
| Tax | -9 | 19 | -14 | 21 | -2 | 8 | -11 | 34 | 14 |
| Net profit | -26 | 57 | -52 | 77 | -9 | 37 | -38 | 118 | 51 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 685 | 432 | 30 | 216 | 98 | 195 | 647 | 733 | 915 |
| Equity | 24 | 82 | 30 | 106 | 98 | 135 | 97 | 214 | 265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 661 | 350 | 0 | 110 | 0 | 60 | 550 | 518 | 650 |
| Total debt | 661 | 350 | 0 | 110 | 0 | 60 | 550 | 518 | 650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2014 | — | — |
PA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Farzad Adamiyat | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |