| Revenue | DKK 260K | +23% |
| EBITDA | DKK 260K | +86% |
| Net profit | DKK -456K | +3% |
| Total assets | DKK 14,8M | +14% |
| Equity | DKK -67K | -117% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 108 | 179 | 111 | 338 | 236 | 496 | 212 | 260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -72 | -0 |
| EBITDA | 37 | 108 | 179 | 2.498 | 338 | -2.270 | 98 | 140 | 260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -167 | -167 |
| EBIT | 37 | 108 | 179 | 2.498 | 338 | -2.270 | 98 | -27 | 93 |
| Net financials | -42 | -27 | -59 | -44 | -70 | -264 | -18 | -427 | -549 |
| Profit before tax | -5 | 81 | 120 | 2.454 | 269 | -2.533 | 80 | -454 | -456 |
| Tax | 8 | 18 | 26 | 540 | 59 | -531 | 18 | 19 | -0 |
| Net profit | -13 | 63 | 93 | 1.914 | 209 | -2.002 | 63 | -472 | -456 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.742 | 1.840 | 3.813 | 6.200 | 14.567 | 12.426 | 13.113 | 13.056 | 14.834 |
| Equity | 187 | 250 | 344 | 2.257 | 2.467 | 464 | 527 | 389 | -67 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.596 | 8.392 | 18 | 113 | 113 |
| Short-term debt | 1.554 | 1.589 | 3.470 | 3.418 | 2.979 | 3.570 | 12.569 | 12.554 | 14.788 |
| Total debt | 1.554 | 1.589 | 3.470 | 3.418 | 11.575 | 11.961 | 12.586 | 12.667 | 14.900 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JU Management | Management | 2016 | — | — |
JL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MO 1998 Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Shahzad Ahmed Walayat | Chief Executive Officer | 0 companies |
| Jens Uldall Pedersen | Management | 0 companies |
| Jeppe Lillevik Rokkedal Therkildsen | Management | 0 companies |