| Revenue | DKK 311K | -73% |
| EBITDA | DKK -1,8M | -258% |
| Net profit | DKK -2,5M | -123% |
| Total assets | DKK 1,8M | -23% |
| Equity | DKK -6,3M | -68% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 917 | 2.609 | 2.861 | 4.276 | 1.052 | 2.102 | 1.599 | 1.151 | 311 |
| Staff expenses | -1.770 | -2.568 | -2.076 | -2.925 | -1.471 | -1.506 | -1.902 | -1.664 | -2.144 |
| EBITDA | -884 | -11 | 704 | 1.351 | -419 | 597 | -302 | -513 | -1.833 |
| Depreciation & amort. | -159 | -321 | -529 | -534 | -536 | -502 | -454 | -454 | -459 |
| EBIT | -1.043 | -332 | 175 | 818 | -955 | 94 | -756 | -966 | -2.292 |
| Net financials | -4 | -33 | -207 | -151 | -139 | -161 | -91 | -170 | -88 |
| Profit before tax | -1.047 | -365 | -32 | 666 | -1.093 | -67 | -847 | -1.136 | -2.379 |
| Tax | -230 | -78 | 1 | 149 | -0 | -0 | -0 | -0 | 159 |
| Net profit | -817 | -286 | -34 | 517 | -1.093 | -67 | -847 | -1.136 | -2.538 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.750 | 5.630 | 5.523 | 4.516 | 4.175 | 3.428 | 2.955 | 2.334 | 1.788 |
| Equity | -767 | -1.054 | -1.087 | -570 | -1.663 | -1.730 | -2.577 | -3.713 | -6.251 |
| Long-term debt | 3.098 | 2.378 | 2.268 | 1.188 | 1.296 | 1.076 | 781 | 483 | 753 |
| Short-term debt | 2.322 | 4.111 | 4.097 | 3.897 | 4.542 | 4.082 | 4.750 | 5.565 | 7.287 |
| Total debt | 5.420 | 6.489 | 6.365 | 5.085 | 5.839 | 5.158 | 5.531 | 6.047 | 8.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALIZ CONSULTING ApS | Company | 50.0% | 50.0% | 2016 |
NART HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kamil Aliz | Management | 0 companies |
| Tarkan Nart | Chairman | 0 companies |