| Revenue | DKK 12M | +114% |
| EBITDA | DKK 6K | -96% |
| Net profit | DKK -5,5M | -850% |
| Total assets | DKK 10,1M | -34% |
| Equity | DKK 4,3M | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.704 | 11.702 | 8.408 | 9.476 | 9.017 | 9.837 | 13.397 | 14.618 | 16.801 | 19.571 | 13.474 | 5.609 | 12.025 |
| Staff expenses | -8.862 | -9.833 | -9.889 | -8.275 | -7.785 | -7.042 | -8.322 | -12.177 | -12.999 | -12.022 | -11.987 | -5.441 | -12.019 |
| EBITDA | 1.842 | 1.869 | -1.481 | 1.201 | 1.233 | 2.795 | 4.500 | 1.451 | 3.802 | 7.549 | 1.487 | 169 | 6 |
| Depreciation & amort. | -657 | -581 | -668 | -622 | -457 | -474 | -593 | -1.000 | -887 | -1.339 | -1.298 | -631 | -5.234 |
| EBIT | 1.185 | 1.289 | -2.149 | 579 | 776 | 2.321 | 3.907 | 451 | 2.915 | 6.211 | 189 | -462 | -5.228 |
| Net financials | -157 | -38 | -56 | -48 | -80 | -110 | -81 | -53 | -38 | -78 | -55 | -276 | -352 |
| Profit before tax | 1.028 | 1.251 | -2.205 | 530 | 696 | 2.211 | 3.826 | 398 | 2.877 | 6.132 | 133 | -738 | -5.580 |
| Tax | 267 | 319 | -482 | 122 | 161 | 492 | 849 | 101 | 629 | 1.097 | -115 | -159 | -79 |
| Net profit | 761 | 932 | -1.723 | 408 | 535 | 1.719 | 2.977 | 297 | 2.249 | 5.036 | 248 | -579 | -5.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.167 | 7.702 | 5.156 | 4.918 | 5.232 | 7.507 | 11.591 | 12.048 | 14.193 | 19.808 | 18.073 | 15.231 | 10.055 |
| Equity | 1.640 | 2.572 | 849 | 1.257 | 1.792 | 3.512 | 6.488 | 6.285 | 8.234 | 12.769 | 12.418 | 7.339 | 4.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 833 | 850 | 735 | 777 |
| Short-term debt | 5.355 | 5.104 | 4.307 | 3.661 | 3.440 | 3.799 | 4.741 | 5.340 | 5.340 | 5.253 | 3.967 | 6.477 | 5.004 |
| Total debt | 5.355 | 5.104 | 4.307 | 3.661 | 3.440 | 3.799 | 4.741 | 5.340 | 5.340 | 6.086 | 4.818 | 7.213 | 5.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2006 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PE Management | Management | 2022 | — | — |
AB Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
NORDSTJERNEN HOLDING ApS | Company | 66.7% | 66.7% | 2010 |
| Individual | 5.0% | 5.0% | 2010 | |
Blu Digital Group Denmark Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 5.0% | 5.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Classen | Management | 0 companies |
| Bobby Johar | Chief Executive Officer | 0 companies |
| Paulette Evangeline Pantoja | Management | 0 companies |
| Anne Birgitte de Jonquières Gammeljord | Unofficial title | 0 companies |
| Kenneth S. Rose | Board of Directors | 0 companies |
| Hasse Bjørn Rasmussen | Chairman | 0 companies |
| Irwin Jerome Jacobson | Chairman | 0 companies |