| Revenue | DKK 4,2M | +42% |
| EBITDA | DKK 477K | +337% |
| Net profit | DKK 324K | +244% |
| Total assets | DKK 2,9M | +58% |
| Equity | DKK 467K | +226% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.216 | 1.029 | 2.171 | 3.392 | 2.831 | 3.998 | 2.212 | 2.592 | 2.158 | 2.415 | 2.777 | 3.517 | 2.948 | 4.199 |
| Staff expenses | -974 | -1.215 | -1.712 | -2.660 | -2.855 | -3.322 | -2.777 | -2.166 | -2.586 | -1.733 | -2.142 | -3.410 | -3.149 | -3.722 |
| EBITDA | 242 | -186 | 459 | 732 | -24 | 675 | -566 | 426 | -428 | 682 | 635 | 107 | -201 | 477 |
| Depreciation & amort. | -143 | -172 | -199 | -196 | -212 | -194 | -169 | -127 | -74 | -38 | -68 | -0 | -0 | -0 |
| EBIT | 99 | -358 | 260 | 536 | -236 | 481 | -734 | 299 | -502 | 644 | 566 | 107 | -201 | 477 |
| Net financials | -36 | -66 | -47 | -28 | -53 | -103 | -96 | -115 | -91 | -71 | -26 | -73 | -66 | -65 |
| Profit before tax | 63 | -424 | 213 | 507 | -289 | 378 | -831 | 184 | -593 | 573 | 540 | 34 | -267 | 412 |
| Tax | 20 | -104 | 60 | 116 | -52 | 107 | -172 | 55 | -99 | 112 | 127 | 21 | -42 | 88 |
| Net profit | 43 | -320 | 153 | 391 | -237 | 271 | -659 | 129 | -494 | 461 | 413 | 13 | -225 | 324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.634 | 1.982 | 1.564 | 1.939 | 1.718 | 1.788 | 2.193 | 2.148 | 1.618 | 2.032 | 2.632 | 2.609 | 1.822 | 2.871 |
| Equity | 891 | 571 | 724 | 962 | 334 | 605 | -54 | 75 | -418 | 43 | 455 | 369 | 143 | 467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 133 | 0 | 0 | 0 | 15 | 88 |
| Short-term debt | 628 | 1.399 | 768 | 789 | 1.248 | 967 | 2.202 | 1.944 | 1.904 | 1.910 | 2.130 | 2.183 | 1.664 | 2.316 |
| Total debt | 628 | 1.399 | 768 | 789 | 1.248 | 967 | 2.202 | 1.974 | 2.036 | 1.910 | 2.130 | 2.183 | 1.679 | 2.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2007 | — | — |
TL Founder | Founder | 2006 | — | — |
AN Founder | Founder | 2006 | — | — |
JL Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAMECHANGER HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
Patchminwonda Holding ApS | Company | 25.0% | 25.0% | 2023 |
BACKHAND HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
ADAM ABELIN HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karim Stoumann | Management | 0 companies |
| Thomas Laungrye Lindvig | Founder | 0 companies |
| Aske Nonboe | Founder | 0 companies |
| Jeppe Lau Hansen | Founder | 0 companies |
| Martin Elley | Board of Directors | 0 companies |
| Adam Abelin | Board of Directors | 0 companies |
| Jørgen Ramskov | Chairman | 0 companies |
| Frederik Kruse Hannibal | Board of Directors | 0 companies |
| Ulrik Weck | Board of Directors | 0 companies |