| Revenue | DKK 7,9M | +73% |
| EBITDA | DKK 540K | -22% |
| Net profit | DKK 294K | -32% |
| Total assets | DKK 3,1M | -5% |
| Equity | DKK 1,1M | +37% |
| Employees | 58 | — |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.997 | 747 | 3.999 | 4.141 | 4.900 | 6.222 | 5.300 | 4.570 | 7.906 |
| Staff expenses | -2.735 | -573 | -2.821 | -3.446 | -3.288 | -3.994 | -4.188 | -3.878 | -7.365 |
| EBITDA | 262 | 174 | 1.178 | 695 | 1.611 | 2.228 | 1.112 | 693 | 540 |
| Depreciation & amort. | -216 | -75 | -324 | -332 | -317 | -336 | -46 | -17 | -21 |
| EBIT | 45 | 99 | 854 | 364 | 1.294 | 1.892 | 1.066 | 676 | 520 |
| Net financials | -16 | 195 | -63 | -67 | -89 | -112 | -94 | -113 | -141 |
| Profit before tax | 29 | 294 | 790 | 297 | 1.204 | 1.780 | 972 | 562 | 379 |
| Tax | 7 | 78 | 175 | 66 | 268 | 397 | 216 | 127 | 85 |
| Net profit | 22 | 216 | 615 | 230 | 937 | 1.384 | 756 | 435 | 294 |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.698 | 2.059 | 2.780 | 2.604 | 4.177 | 4.054 | 2.345 | 3.271 | 3.121 |
| Equity | 72 | 739 | 1.353 | 1.184 | 2.121 | 1.004 | 961 | 796 | 1.090 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.606 | 1.313 | 1.421 | 1.421 | 2.056 | 3.050 | 1.384 | 2.475 | 2.031 |
| Total debt | 2.606 | 1.313 | 1.421 | 1.421 | 2.056 | 3.050 | 1.384 | 2.475 | 2.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2017 | — | — |
XY Management | Management | 2016 | — | — |
CK Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marcello Holding ApS | Company | 50.0% | 50.0% | 2017 |
MIRSAD HOLDING APS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mirsad Halilovic | Management | 0 companies |
| Xiaohui Yan | Management | 0 companies |
| Caglar Koycu | Management | 0 companies |