| Revenue | DKK 518K | -90% |
| EBITDA | DKK 502K | -90% |
| Net profit | DKK 343K | -92% |
| Total assets | DKK 1,3M | -56% |
| Equity | DKK 946K | +57% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 871 | 1.276 | 1.531 | 1.227 | 1.443 | 781 | 642 | 680 | 827 | 817 | 766 | 5.288 | 518 |
| Staff expenses | -1.364 | -1.344 | -1.589 | -1.810 | -1.687 | -94 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 411 | 754 | 1.143 | 790 | 960 | 1.020 | 827 | 699 | 821 | 796 | 734 | 5.277 | 502 |
| Depreciation & amort. | -131 | -103 | -155 | -191 | -149 | -214 | -174 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 279 | 650 | 987 | 600 | 811 | 806 | 653 | 699 | 821 | 796 | 734 | 5.277 | 502 |
| Net financials | -222 | -209 | -192 | -211 | -187 | -67 | -61 | -45 | -52 | -39 | -55 | 49 | -35 |
| Profit before tax | 57 | 442 | 796 | 388 | 624 | 739 | 592 | 654 | 769 | 757 | 680 | 5.326 | 466 |
| Tax | 18 | 97 | 204 | 101 | 119 | 162 | 131 | 144 | 171 | 168 | 150 | 1.156 | 124 |
| Net profit | 39 | 344 | 592 | 288 | 504 | 576 | 461 | 510 | 599 | 589 | 530 | 4.170 | 343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.445 | 4.729 | 5.343 | 5.260 | 5.298 | 4.785 | 4.198 | 4.563 | 3.781 | 3.816 | 3.746 | 2.858 | 1.269 |
| Equity | 771 | 1.115 | 1.427 | 1.115 | 1.369 | 1.446 | 1.007 | 1.016 | 1.115 | 1.304 | 1.034 | 604 | 946 |
| Long-term debt | 2.989 | 2.989 | 2.989 | 2.989 | 2.668 | 2.447 | 2.129 | 1.811 | 1.490 | 1.164 | 850 | 9 | 9 |
| Short-term debt | 622 | 530 | 793 | 998 | 1.090 | 710 | 874 | 1.537 | 955 | 1.106 | 1.598 | 2.245 | 314 |
| Total debt | 3.610 | 3.519 | 3.782 | 3.986 | 3.758 | 3.157 | 3.003 | 3.348 | 2.445 | 2.270 | 2.447 | 2.254 | 323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Audit | Audit | 2001 | — | — |
AM Founder | Founder | 2001 | — | — |
VO Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLSEN MUSIC ApS | Company | 50.0% | 50.0% | 2010 |
| Individual | 50.0% | 50.0% | 2001 | |
MY07 ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Skovsted | Audit | 0 companies |
| AJAX MUSIKVERKSTAD AB | Founder | 0 companies |
| Vagn Olsen | Management | 0 companies |
| Anders Johan Axel Olsson | Board of Directors | 0 companies |
| Marianne Høyer | Board of Directors | 0 companies |