| Revenue | DKK -79K | -135% |
| EBITDA | DKK -285K | +18% |
| Net profit | DKK -293K | -4% |
| Total assets | DKK 823K | -52% |
| Equity | DKK 780K | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.842 | 2.608 | 2.073 | 1.340 | 1.099 | 387 | 314 | 628 | 357 | 228 | -79 |
| Staff expenses | -2.677 | -1.669 | -1.687 | -1.834 | -1.542 | -1.064 | -246 | -244 | -378 | -576 | -206 |
| EBITDA | 165 | 939 | 387 | -494 | -370 | -677 | 68 | 384 | -22 | -348 | -285 |
| Depreciation & amort. | 76 | 23 | -4 | -0 | 37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | 916 | 383 | -494 | -407 | -677 | 68 | 384 | -22 | -348 | -285 |
| Net financials | -85 | -2 | 7 | 30 | 0 | -18 | 3 | -3 | -35 | -12 | -8 |
| Profit before tax | 4 | 914 | 390 | -464 | -407 | -695 | 71 | 381 | -57 | -360 | -293 |
| Tax | 4 | 234 | 174 | -163 | -78 | -164 | 19 | 84 | -9 | -78 | -0 |
| Net profit | 0 | 680 | 217 | -301 | -328 | -532 | 52 | 296 | -48 | -281 | -293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.488 | 4.917 | 3.649 | 2.702 | 2.930 | 1.669 | 1.337 | 2.309 | 2.061 | 1.710 | 823 |
| Equity | 2.295 | 2.840 | 2.730 | 1.917 | 1.634 | 1.054 | 1.116 | 1.402 | 1.354 | 1.073 | 780 |
| Long-term debt | 0 | 0 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.193 | 2.077 | 788 | 785 | 1.290 | 616 | 221 | 907 | 706 | 637 | 43 |
| Total debt | 3.193 | 2.077 | 881 | 785 | 1.290 | 616 | 221 | 907 | 706 | 637 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1994 | — | — |
HS Management | Management | 1994 | — | — |
NJ Audit | Audit | 1994 | — | — |
TG Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.O.V.E. & OTHER STORIES ApS | Company | 100.0% | 100.0% | 2017 |
UAC ApS | Company | 25.0% | 25.0% | 2002 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Henrik Sandberg | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Tina Gunnbjørg Nielsen | Management | 0 companies |
| Judith Nielsen | Board of Directors | 0 companies |