| Revenue | DKK 2,6M | +185% |
| EBITDA | DKK -556K | +71% |
| Net profit | DKK -2,6M | +17% |
| Total assets | DKK 7,1M | -5% |
| Equity | DKK -12,5M | -26% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 8.060 | 5.680 | 4.860 | 5.016 | 2.043 | 912 | 2.596 |
| Staff expenses | -1.086 | -5.529 | -5.220 | -4.999 | -4.695 | -4.596 | -2.841 | -3.152 |
| EBITDA | -934 | 2.531 | 460 | -140 | 321 | -2.553 | -1.929 | -556 |
| Depreciation & amort. | 211 | -1.314 | -1.383 | -1.398 | -848 | -855 | -888 | -1.791 |
| EBIT | -1.145 | 1.217 | -923 | -1.538 | -528 | -3.408 | -2.818 | -2.347 |
| Net financials | -302 | -396 | -248 | -289 | -173 | -27 | -262 | -323 |
| Profit before tax | -1.447 | 821 | -1.171 | -1.827 | -701 | -3.435 | -3.080 | -2.669 |
| Tax | -154 | -24 | -259 | -402 | -154 | 97 | -0 | -107 |
| Net profit | -1.293 | 845 | -912 | -1.425 | -547 | -3.532 | -3.080 | -2.562 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.864 | 13.389 | 11.002 | 10.673 | 10.616 | 8.422 | 7.479 | 7.083 |
| Equity | -1.243 | -398 | -1.310 | -2.735 | -3.282 | -6.814 | -9.894 | -12.456 |
| Long-term debt | 4.068 | 9.444 | 8.840 | 6.023 | 5.400 | 4.777 | 4.300 | 3.765 |
| Short-term debt | 13.038 | 4.185 | 3.337 | 7.328 | 8.498 | 10.459 | 13.072 | 15.775 |
| Total debt | 17.106 | 13.629 | 12.176 | 13.351 | 13.898 | 15.236 | 17.373 | 19.539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2014 | — | — |
BL Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAYRAMOGLU HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
Musavvir Holding ApS | Company | 100.0% | 66.7% | 2022 |
ROBERO HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |
| Bo Lauritzen | Unofficial title | 0 companies |