| Revenue | DKK 5,5M | +44% |
| EBITDA | DKK 883K | +285% |
| Net profit | DKK 406K | +837% |
| Total assets | DKK 2,5M | +27% |
| Equity | DKK -291K | +58% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -80 | -363 | 2.137 | 3.793 | 5.474 |
| Staff expenses | -0 | -0 | -2.375 | -3.563 | -4.591 |
| EBITDA | -80 | -363 | -238 | 230 | 883 |
| Depreciation & amort. | -0 | -0 | -131 | -219 | -256 |
| EBIT | -80 | -363 | -369 | 10 | 627 |
| Net financials | 0 | -2 | -59 | -81 | -106 |
| Profit before tax | -80 | -365 | -429 | -71 | 521 |
| Tax | -18 | -80 | -94 | -15 | 115 |
| Net profit | -63 | -285 | -334 | -55 | 406 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 477 | 524 | 1.792 | 2.001 | 2.537 |
| Equity | -23 | -307 | -642 | -697 | -291 |
| Long-term debt | 0 | 0 | 0 | 2.038 | 1.800 |
| Short-term debt | 500 | 832 | 2.433 | 659 | 1.028 |
| Total debt | 500 | 832 | 2.433 | 2.697 | 2.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GK Management | Management | 2020 | — | — |
OK Management | Management | 2019 | — | — |
SE Management | Management | 2019 | — | — |
AK Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Insaf Holding ApS | Company | 50.0% | 50.0% | 2020 |
A.S.I. Holding ApS | Company | 50.0% | 50.0% | 2020 |
Kizil Elma Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Gürhan Karakus | Management | 0 companies |
| Omar Khayat | Management | 0 companies |
| Said El Faquiri | Management | 0 companies |
| Ahmet Köse | Founder | 0 companies |
| Mille Bæk | Board of Directors | 0 companies |
| Janne Fabricius | Board of Directors | 0 companies |
| Jakob Schiøtt | Chairman | 0 companies |
| Anne-Marie Wulf | Board of Directors | 0 companies |
| Anja Piening | Board of Directors | 0 companies |
| Stine Yoon Hansen | Board of Directors | 0 companies |