| Revenue | DKK 17,4M | +52% |
| EBITDA | DKK 11,6M | +139% |
| Net profit | DKK 9,2M | +146% |
| Total assets | DKK 19,4M | +60% |
| Equity | DKK 16M | +57% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.242 | 4.215 | 7.595 | 5.749 | 9.599 | 5.566 | 13.029 | 7.726 | 7.496 | 14.143 | 14.654 | 11.453 | 17.446 |
| Staff expenses | -2.086 | -2.669 | -2.880 | -2.933 | -4.526 | -5.503 | -4.718 | -4.775 | -4.543 | -5.228 | -6.106 | -6.606 | -5.869 |
| EBITDA | 2.156 | 1.342 | 4.715 | 2.816 | 5.073 | 62 | 8.310 | 2.951 | 2.953 | 8.915 | 8.548 | 4.847 | 11.577 |
| Depreciation & amort. | 78 | 94 | 138 | -121 | -36 | -0 | -3 | -12 | -12 | -9 | -0 | -0 | -0 |
| EBIT | 2.078 | 1.248 | 4.577 | 2.696 | 5.037 | 62 | 8.307 | 2.939 | 2.942 | 8.907 | 8.548 | 4.847 | 11.577 |
| Net financials | 39 | -35 | -26 | -3 | -32 | -61 | -32 | -194 | -178 | -363 | -372 | -84 | -124 |
| Profit before tax | — | 1.213 | 4.551 | 2.693 | 5.005 | 1 | 8.275 | 2.745 | 2.764 | 8.543 | 8.177 | 4.763 | 11.453 |
| Tax | 533 | 359 | 1.117 | 641 | 1.106 | 7 | 1.898 | 606 | 610 | 1.880 | 1.795 | 1.046 | 2.301 |
| Net profit | 1.583 | 854 | 3.434 | 2.052 | 3.899 | -5 | 6.377 | 2.139 | 2.154 | 6.664 | 6.381 | 3.717 | 9.152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.812 | 3.747 | 5.334 | 4.433 | 10.510 | 6.889 | 10.483 | 8.626 | 9.350 | 14.241 | 15.441 | 12.187 | 19.446 |
| Equity | — | 1.714 | 4.248 | 2.867 | 5.766 | 2.642 | 9.019 | 6.058 | 6.500 | 11.441 | 12.491 | 10.146 | 15.953 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 452 | 2.024 | 1.076 | 1.566 | 4.744 | 4.247 | 1.464 | 2.568 | 2.849 | 2.800 | 2.949 | 2.041 | 3.492 |
| Total debt | 452 | 2.024 | 1.076 | 1.566 | 4.744 | 4.247 | 1.464 | 2.568 | 2.849 | 2.800 | 2.949 | 2.041 | 3.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2000 | — | — |
OC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Medieselskabet af 2017 A/S | Company | 50.0% | 50.0% | 2024 |
FUTURECOWBOYS HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
DANSKE LICENS SPIL A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bjørn Carstensen | Management | 0 companies |
| Ole Christensen | Chief Executive Officer | 0 companies |
| Allan Auning-Hansen | Board of Directors | 0 companies |
| Søren Skovdal Rasmussen | Board of Directors | 0 companies |
| Kasper Nielsen | Board of Directors | 0 companies |
| Anders Borup Cornelius Sørensen | Chairman | 0 companies |
| Michael Trzepacz Stoltenborg | Board of Directors | 0 companies |
| Niels Erik Folmann | Chairman | 0 companies |
| Signe Skarequist | Board of Directors | 0 companies |
| Hans Christian Korsgård Madsen | Chairman | 0 companies |
| Bodil Kramer Persson | Board of Directors | 0 companies |
| Jens Christian Nielsen | Board of Directors | 0 companies |
| Karsten Fogh Holanng | Chairman | 0 companies |