| Revenue | DKK 1,4M | +103% |
| EBITDA | DKK 721K | +567% |
| Net profit | DKK 553K | +581% |
| Total assets | DKK 2,1M | +97% |
| Equity | DKK 678K | +235% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452 | 1.285 | 1.005 | 1.193 | 1.677 | 1.140 | 1.684 | 2.537 | 844 | 1.228 | 1.654 | 593 | 686 | 1.393 |
| Staff expenses | -852 | -763 | -748 | -1.136 | -1.675 | -1.428 | -1.204 | -1.811 | -1.337 | -824 | -52 | -608 | -577 | -672 |
| EBITDA | -400 | 522 | 323 | 69 | 1 | -288 | 480 | 726 | -493 | 404 | 1.344 | -15 | 108 | 721 |
| Depreciation & amort. | -46 | -167 | 33 | 6 | -44 | -61 | -52 | -120 | -209 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -446 | 356 | 290 | 63 | -43 | -349 | 428 | 606 | -702 | 404 | 1.344 | -15 | 108 | 721 |
| Net financials | -2 | -2 | 6 | -22 | 217 | -1.810 | -33 | -57 | 43 | -32 | -44 | 8 | -4 | -9 |
| Profit before tax | -448 | 354 | 296 | 41 | 174 | -2.159 | 394 | 550 | -659 | 372 | 1.300 | -7 | 104 | 712 |
| Tax | -106 | 88 | 71 | 14 | 42 | -469 | 89 | 124 | 197 | -253 | 287 | -2 | 23 | 159 |
| Net profit | -342 | 266 | 225 | 26 | 132 | -1.690 | 305 | 425 | -856 | 626 | 1.013 | -5 | 81 | 553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.291 | 3.382 | 2.615 | 5.025 | 7.957 | 5.895 | 3.525 | 3.566 | 6.072 | 1.690 | 2.075 | 1.525 | 1.086 | 2.139 |
| Equity | 126 | 392 | 350 | 153 | 258 | -1.562 | -1.256 | -831 | -1.687 | -1.061 | 126 | 121 | 202 | 678 |
| Long-term debt | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.025 | 747 | 637 | 247 | 147 |
| Short-term debt | 1.165 | 2.972 | 2.224 | 4.807 | 7.640 | 7.457 | 4.781 | 4.397 | 7.759 | 1.727 | 1.202 | 767 | 636 | 1.314 |
| Total debt | 1.165 | 2.972 | 2.224 | 4.807 | 7.640 | 7.457 | 4.781 | 4.397 | 7.759 | 2.752 | 1.949 | 1.403 | 883 | 1.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2008 | — | — |
MG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NETROM HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
Friday Entertainment ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Hersom | Management | 0 companies |
| Morten Grunk Jensen | Management | 0 companies |