| Revenue | DKK 3,2M | -33% |
| EBITDA | DKK 1,4M | -50% |
| Net profit | DKK 1,3M | -49% |
| Total assets | DKK 8,3M | +0% |
| Equity | DKK 4,4M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 112 | 402 | -101 | -321 | 1.119 | 509 | 570 | 896 | 580 | 3.547 | 4.315 | 4.788 | 3.196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.432 | -612 | -254 | -1.499 | -68 | -926 | -3.399 | -1.862 | -1.748 |
| EBITDA | 110 | 112 | 402 | -101 | -321 | -312 | -102 | 315 | -603 | 512 | 2.621 | 916 | 2.913 | 1.448 |
| Depreciation & amort. | -0 | -19 | -96 | -112 | -119 | -100 | -81 | -39 | -11 | -22 | -44 | -44 | -11 | -30 |
| EBIT | 110 | 93 | 306 | -213 | -440 | -412 | -184 | 277 | -614 | 490 | 2.577 | 871 | 2.902 | 1.417 |
| Net financials | -8 | -2 | -2 | 1 | -18 | -599 | -102 | 478 | -76 | -1 | 22 | 80 | 284 | 207 |
| Profit before tax | 102 | 91 | 304 | -211 | -458 | -1.012 | -286 | 755 | -690 | 490 | 2.598 | 951 | 3.186 | 1.625 |
| Tax | 22 | 5 | 63 | -47 | -0 | 49 | -41 | -34 | -52 | 5 | 464 | 230 | 703 | 359 |
| Net profit | 80 | 85 | 241 | -165 | -458 | -1.061 | -245 | 789 | -637 | 484 | 2.135 | 721 | 2.483 | 1.266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 229 | 412 | 733 | 959 | 1.074 | 548 | 271 | 1.140 | 892 | 913 | 6.701 | 7.549 | 8.253 | 8.265 |
| Equity | 21 | 106 | 347 | 182 | -275 | -1.336 | -1.581 | 252 | -886 | -401 | 1.656 | 1.777 | 4.259 | 4.378 |
| Long-term debt | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 246 | 386 | 776 | 1.349 | 1.884 | 1.852 | 888 | 1.778 | 1.314 | 5.046 | 5.772 | 3.990 | 3.881 |
| Total debt | 209 | 306 | 386 | 776 | 1.349 | 1.884 | 1.852 | 888 | 1.778 | 1.314 | 5.046 | 5.772 | 3.990 | 3.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
We Make it Play ApS | Company | 100.0% | 100.0% | 2020 |
always on my mind aps | Company | 25.0% | 25.0% | 2015 |
MM3 ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Ringdal | Management | 0 companies |