| Revenue | DKK 7,1M | -25% |
| EBITDA | DKK 626K | -69% |
| Net profit | DKK 575K | -62% |
| Total assets | DKK 5,1M | -13% |
| Equity | DKK 3,7M | +8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.735 | 9.506 | 10.936 | 8.971 | 7.937 | 6.321 | 6.278 | 6.168 | 5.465 | 6.360 | 5.627 | 6.492 | 9.459 | 7.129 |
| Staff expenses | -5.701 | -8.294 | -9.264 | -6.859 | -6.454 | -5.998 | -6.126 | -6.129 | -5.981 | -5.724 | -5.493 | -5.519 | -7.429 | -6.503 |
| EBITDA | 2.034 | 1.212 | 1.672 | 2.111 | 1.484 | 323 | 152 | 39 | -871 | 635 | 134 | 973 | 2.031 | 626 |
| Depreciation & amort. | -456 | -418 | -983 | -2.071 | -1.062 | -17 | -19 | -19 | -21 | -23 | -27 | -21 | -12 | -5 |
| EBIT | 1.578 | 795 | 689 | 40 | 422 | 306 | 133 | 19 | -892 | 612 | 107 | 952 | 2.019 | 621 |
| Net financials | 66 | -5 | -18 | -26 | -26 | -10 | 16 | -8 | -13 | -18 | -12 | -79 | 1 | -25 |
| Profit before tax | 1.644 | 790 | 671 | 14 | 396 | 297 | 149 | 12 | -905 | 595 | 95 | 873 | 2.020 | 596 |
| Tax | 415 | 160 | 163 | -36 | -134 | 82 | 30 | 4 | -121 | 267 | -71 | -28 | 500 | 21 |
| Net profit | 1.229 | 630 | 508 | 51 | 530 | 215 | 119 | 8 | -784 | 327 | 166 | 901 | 1.520 | 575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.404 | 11.825 | 9.004 | 7.352 | 7.306 | 3.136 | 5.022 | 3.665 | 5.090 | 4.259 | 3.123 | 6.053 | 5.875 | 5.131 |
| Equity | 2.212 | 2.842 | 3.342 | 3.393 | 2.915 | 1.455 | 1.574 | 1.582 | 798 | 1.125 | 936 | 1.878 | 3.398 | 3.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 485 | 445 | 280 | 0 | 0 | 0 |
| Short-term debt | 2.632 | 8.434 | 4.949 | 3.382 | 3.842 | 1.680 | 3.417 | 2.084 | 3.807 | 2.527 | 1.907 | 4.175 | 2.324 | 1.458 |
| Total debt | 2.632 | 8.434 | 4.949 | 3.382 | 3.842 | 1.680 | 3.448 | 2.084 | 4.292 | 2.972 | 2.187 | 4.175 | 2.324 | 1.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2011 | — | — |
SE Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEN INVEST ApS | Company | 66.7% | 90.0% | 2022 |
SERIOUS GAMES INTERACTIVE ApS | Company | 10.0% | 10.0% | 2023 |
LOWCASH VENTURES ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Lucas Overby | Management | 0 companies |
| Simon Egenfeldt-Nielsen | Management | 0 companies |