| Revenue | DKK 133K | -78% |
| EBITDA | DKK 133K | -78% |
| Net profit | DKK 104K | -78% |
| Total assets | DKK 1,4M | -6% |
| Equity | DKK 1,2M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 395 | 1.304 | 772 | 926 | 102 | 354 | 233 | 145 | 131 | 202 | 345 | 617 | 133 |
| Staff expenses | -1.077 | -858 | -508 | -768 | -153 | -3 | -17 | -0 | -1 | -2 | -0 | -2 | -0 |
| EBITDA | -682 | 423 | 265 | 597 | 255 | 357 | 250 | 145 | 130 | 200 | 345 | 616 | 133 |
| Depreciation & amort. | 428 | -550 | -516 | 220 | -194 | -194 | -194 | -194 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.110 | -127 | -251 | 377 | 61 | 163 | 56 | -49 | 130 | 200 | 345 | 616 | 133 |
| Net financials | -2 | -10 | -14 | -34 | -61 | -37 | -3 | -2 | 1 | -3 | -4 | -1 | -0 |
| Profit before tax | -558 | -126 | -265 | 343 | -0 | 126 | 53 | -51 | 131 | 197 | 341 | 615 | 133 |
| Tax | 277 | 6 | 28 | -9 | 2 | 29 | 12 | -11 | 29 | 43 | 36 | 136 | 30 |
| Net profit | -835 | -132 | -293 | 353 | -2 | 97 | 42 | -40 | 102 | 154 | 305 | 479 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.060 | 2.069 | 836 | 1.008 | 807 | 566 | 463 | 383 | 360 | 493 | 908 | 1.537 | 1.448 |
| Equity | 62 | -70 | -363 | -10 | -12 | 85 | 126 | 87 | 189 | 342 | 647 | 1.126 | 1.230 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.999 | 2.138 | 1.199 | 1.018 | 819 | 481 | 336 | 296 | 172 | 150 | 261 | 411 | 218 |
| Total debt | 1.999 | 2.138 | 1.199 | 1.018 | 819 | 481 | 336 | 296 | 172 | 150 | 261 | 411 | 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FOTO.DK HOLDING ApS | Company | 66.7% | 66.7% | 2010 |
LINUX CONSULTING ApS | Company | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Winther | Management | 0 companies |
| Michael Lund Rauff Finnerup | Board of Directors | 0 companies |
| Carsten Lykke Wædeled | Board of Directors | 0 companies |
| Claus Rothmann | Board of Directors | 0 companies |
| Rasmus Hedegaard Bang | Board of Directors | 0 companies |
| Jesper Lillelund | Chairman | 0 companies |