| Revenue | DKK 1,6M | -1% |
| EBITDA | DKK 32K | +230% |
| Net profit | DKK 35K | +216% |
| Total assets | DKK 1,1M | -79% |
| Equity | DKK 153K | +30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.252 | 948 | 1.204 | 1.209 | 935 | 855 | 372 | 787 | 388 | -139 | 490 | 1.745 | 1.594 | 1.574 |
| Staff expenses | -790 | -774 | -776 | -769 | -696 | -223 | -371 | -388 | -403 | -375 | -286 | -271 | -285 | -347 |
| EBITDA | 463 | 173 | 428 | 441 | 239 | 631 | 1 | 399 | -15 | -514 | 204 | 115 | -25 | 32 |
| Depreciation & amort. | -22 | -21 | -18 | -29 | -22 | -21 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 440 | 153 | 410 | 412 | 216 | 610 | -1 | 399 | -15 | -514 | 204 | 115 | -25 | 32 |
| Net financials | 5 | 1 | 3 | 5 | 24 | 24 | 8 | 10 | -11 | -15 | -16 | -10 | -6 | 3 |
| Profit before tax | 445 | 154 | 413 | 417 | 240 | 634 | 7 | 409 | -26 | -529 | 188 | 118 | -30 | 35 |
| Tax | 113 | 39 | 101 | 96 | 61 | 142 | -4 | 90 | -6 | -116 | 121 | 28 | -0 | -0 |
| Net profit | 332 | 115 | 312 | 320 | 179 | 493 | 11 | 319 | -20 | -412 | 67 | 89 | -30 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.539 | 1.300 | 1.709 | 1.457 | 1.919 | 2.693 | 2.619 | 3.366 | 3.181 | 3.585 | 3.435 | 4.512 | 5.194 | 1.087 |
| Equity | 905 | 620 | 832 | 852 | 731 | 1.224 | 635 | 954 | 484 | 71 | 138 | 228 | 118 | 153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.033 | 4.905 | 688 |
| Short-term debt | 634 | 680 | 877 | 605 | 1.188 | 1.469 | 1.984 | 2.412 | 2.697 | 3.514 | 3.296 | 251 | 171 | 246 |
| Total debt | 634 | 680 | 877 | 605 | 1.188 | 1.469 | 1.984 | 2.412 | 2.697 | 3.514 | 3.296 | 4.284 | 5.076 | 934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 1999 | — | — |
SE Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKROMEDIA ApS | Company | 100.0% | 100.0% | 2016 |
BALS ApS | Company | 25.0% | 25.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| John Stærk Hansen | Management | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |
| John Kjær Olesen | Board of Directors | 0 companies |
| Karin Hansen | Board of Directors | 0 companies |
| Jacob Lauge Rolf Jensen | Board of Directors | 0 companies |
| Line Marie Stærk | Board of Directors | 0 companies |
| Birgitte Als | Board of Directors | 0 companies |
| Erik Ejnar Sørensen | Board of Directors | 0 companies |
| Mikkel Stærk | Board of Directors | 0 companies |