| Revenue | DKK 9,2M | +21% |
| EBITDA | DKK 716K | +40% |
| Net profit | DKK 481K | +176% |
| Total assets | DKK 9,7M | +18% |
| Equity | DKK 1,4M | +51% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.895 | -5.483 | 6.790 | 3.784 | 5.975 | 10.167 | 8.637 | 6.726 | 7.783 | 7.976 | 7.586 | 7.770 | 7.643 | 9.228 |
| Staff expenses | -3.826 | -4.671 | -5.557 | -6.186 | -6.871 | -7.198 | -8.447 | -6.609 | -7.558 | -7.387 | -7.331 | -7.461 | -7.134 | -8.513 |
| EBITDA | -947 | -654 | 1.233 | -2.402 | -896 | 2.969 | 190 | 101 | 225 | 589 | 255 | 308 | 509 | 716 |
| Depreciation & amort. | -61 | -79 | -109 | -169 | -146 | -70 | -72 | -191 | -117 | -44 | -59 | -120 | -110 | -106 |
| EBIT | -1.008 | -733 | 1.124 | -2.571 | -1.042 | 2.899 | 118 | -90 | 108 | 545 | 196 | 188 | 399 | 610 |
| Net financials | -58 | -51 | -28 | 38 | -7 | -98 | -46 | 69 | -23 | -50 | -68 | 44 | -162 | 17 |
| Profit before tax | -951 | -682 | 1.096 | -2.534 | -1.050 | 2.800 | 71 | -21 | 85 | 495 | 128 | 232 | 238 | 627 |
| Tax | -0 | -0 | 268 | -544 | -211 | 624 | 24 | -0 | -20 | 110 | 41 | 68 | 64 | 146 |
| Net profit | -951 | -682 | 828 | -1.990 | -838 | 2.176 | 47 | -21 | 105 | 385 | 87 | 163 | 174 | 481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.004 | 10.919 | 5.452 | 10.294 | 7.147 | 9.630 | 7.361 | 6.277 | 7.540 | 7.008 | 7.351 | 4.364 | 8.157 | 9.661 |
| Equity | 856 | 175 | 654 | -1.336 | -2.174 | 2 | 49 | 28 | 133 | 518 | 605 | 768 | 942 | 1.423 |
| Long-term debt | -1.248 | -1.248 | 0 | 598 | 2.776 | 1.833 | 1.740 | 1.243 | 1.576 | 1.212 | 1.018 | 1.007 | 772 | 888 |
| Short-term debt | -2.612 | -9.845 | 4.799 | 11.032 | 6.545 | 7.795 | 5.573 | 5.006 | 5.831 | 5.279 | 5.729 | 2.589 | 6.437 | 7.336 |
| Total debt | -3.860 | -11.093 | 4.799 | 11.630 | 9.321 | 9.628 | 7.312 | 6.250 | 7.407 | 6.491 | 6.747 | 3.596 | 7.210 | 8.224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2010 | — | — |
JS Management | Management | 2005 | — | — |
SO Management | Management | 2010 | — | — |
PA Founder | Founder | 2005 | — | — |
MA Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IP & CODE ApS | Company | 50.0% | 50.0% | 2016 |
S MEDIA ApS | Company | 33.3% | 33.3% | 2009 |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Karrlander | Management | 0 companies |
| Jakob Sebastian Sick Nielsen | Management | 0 companies |
| Stefan Olof Noren | Management | 0 companies |
| Pro-Strategi Aktiebolag | Founder | 0 companies |
| Martin André Jønck | Management | 0 companies |