| Revenue | DKK 711K | -74% |
| EBITDA | DKK -2,3M | -20% |
| Net profit | DKK -2M | -15% |
| Total assets | DKK 5,5M | +8% |
| Equity | DKK -11,5M | -29% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -4 | -6.147 | 8.173 | 3.776 | 1.338 | 2.684 | 711 |
| Staff expenses | -0 | -2.183 | -4.203 | -1.999 | -4.005 | -4.570 | -2.967 |
| EBITDA | -4 | -8.330 | 3.970 | -615 | -2.667 | -1.887 | -2.257 |
| Depreciation & amort. | -0 | -0 | -0 | -42 | -113 | -123 | -123 |
| EBIT | -4 | -8.330 | 3.970 | -657 | -2.780 | -2.010 | -2.380 |
| Net financials | 0 | -3 | -214 | -115 | -64 | -222 | -189 |
| Profit before tax | -4 | -8.333 | 3.756 | -772 | -2.844 | -2.232 | -2.569 |
| Tax | -0 | -0 | -1.007 | -170 | 163 | -490 | -562 |
| Net profit | -4 | -8.333 | 4.763 | -602 | -3.007 | -1.741 | -2.007 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 50 | 127 | 1.992 | 1.739 | 2.418 | 5.107 | 5.539 |
| Equity | 46 | -8.287 | -3.524 | -4.127 | -7.134 | -8.875 | -11.461 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.775 | 10.204 | 9.307 |
| Short-term debt | 4 | 8.414 | 5.517 | 5.866 | 7.777 | 3.779 | 7.694 |
| Total debt | 4 | 8.414 | 5.517 | 5.866 | 9.552 | 13.982 | 17.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2020 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YASSINE HOLDING ApS | Company | 90.0% | 90.0% | 2022 |
I & N Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dekan Salar | Management | 0 companies |
| Mustapha Fauzi Yassine | Chief Executive Officer | 0 companies |
| Malik Tayyar | Board of Directors | 0 companies |
| Christian Rützou Hornskov | Chairman | 0 companies |
| Lisbeth Britta Bak | Board of Directors | 0 companies |