| Revenue | DKK 2,6M | +7% |
| EBITDA | DKK 477K | -49% |
| Net profit | DKK 328K | -53% |
| Total assets | DKK 1,9M | -37% |
| Equity | DKK 454K | -59% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.217 | 2.083 | 2.597 | 3.343 | 2.688 | 2.644 | 1.467 | 1.557 | 2.377 | 2.552 |
| Staff expenses | -1.919 | -1.782 | -1.947 | -2.276 | -1.985 | -2.292 | -1.508 | -1.126 | -1.437 | -2.076 |
| EBITDA | 187 | 301 | 650 | 1.067 | 703 | 352 | -41 | 431 | 939 | 477 |
| Depreciation & amort. | -0 | -129 | -89 | -91 | -78 | -66 | -62 | -43 | -35 | -25 |
| EBIT | 187 | 171 | 561 | 976 | 625 | 286 | -103 | 388 | 904 | 452 |
| Net financials | -5 | -1 | 4 | -3 | 2 | -4 | 7 | 2 | -15 | -20 |
| Profit before tax | 181 | 170 | 566 | 973 | 627 | 282 | -95 | 390 | 890 | 432 |
| Tax | 51 | 50 | 146 | 240 | 147 | 57 | -19 | 89 | 198 | 104 |
| Net profit | 130 | 120 | 420 | 733 | 480 | 225 | -77 | 301 | 692 | 328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.119 | 1.240 | 1.816 | 3.053 | 2.854 | 1.849 | 898 | 1.084 | 3.000 | 1.886 |
| Equity | — | 568 | 988 | 1.371 | 1.851 | 1.076 | 549 | 427 | 1.119 | 454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 |
| Short-term debt | 621 | 648 | 804 | 1.669 | 983 | 761 | 346 | 614 | 1.881 | 1.432 |
| Total debt | 621 | 648 | 804 | 1.669 | 983 | 761 | 346 | 657 | 1.881 | 1.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2007 | — | — |
LO Management | Management | 2008 | — | — |
JP Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M&M LICENS ApS | Company | 100.0% | 100.0% | 2021 |
GROTH INVESTMENT ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steffan Krapalis | Management | 0 companies |
| Lars Overby | Management | 0 companies |
| Jeppe Pedersen | Audit | 0 companies |