| Revenue | DKK -37K | -68% |
| EBITDA | DKK -74K | +46% |
| Net profit | DKK -94K | +34% |
| Total assets | DKK 13,6M | +0% |
| Equity | DKK 13,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | -165 | -114 | — | 15 | 26 | -26 | 62 | -114 | -204 | -114 | -114 | -37 |
| Staff expenses | -144 | -150 | -14 | -20 | -0 | -35 | -38 | -82 | -284 | -9 | -19 | -19 | -19 |
| EBITDA | -100 | -314 | -128 | 120 | 15 | -9 | -64 | -20 | -398 | -213 | -133 | -136 | -74 |
| Depreciation & amort. | -40 | -40 | -37 | -0 | -0 | -0 | -0 | -0 | -18 | -36 | -36 | -36 | -36 |
| EBIT | -140 | -354 | -165 | 120 | 15 | -9 | -64 | -20 | -416 | -249 | -169 | -172 | -109 |
| Net financials | -8 | -2 | -0 | 0 | -2 | -0 | -0 | -0 | 9.000 | -1 | 3.499 | -1 | -0 |
| Profit before tax | -147 | -356 | -165 | 120 | 13 | -9 | -64 | -20 | 8.584 | -249 | 3.330 | -172 | -109 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -54 | -106 | -29 | -30 | -16 |
| Net profit | -147 | -356 | -165 | 120 | 13 | -9 | -64 | 18 | 8.638 | -143 | 3.359 | -142 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 573 | 231 | 78 | 174 | 188 | 133 | 69 | 222 | 9.453 | 9.415 | 13.763 | 13.672 | 13.611 |
| Equity | 516 | 160 | -5 | 115 | 128 | 119 | 55 | 73 | 9.361 | 9.217 | 13.627 | 13.484 | 13.391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 71 | 83 | 59 | 60 | 14 | 14 | 149 | 92 | 197 | 136 | 187 | 220 |
| Total debt | 56 | 71 | 83 | 59 | 60 | 14 | 14 | 149 | 92 | 197 | 136 | 187 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
OB Management | Management | 2008 | — | — |
TB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JJAC ApS | Company | 50.0% | 50.0% | 2022 |
Dico Invest 3 K/S | Company | 25.0% | 25.0% | 2022 |
BWC Holding ApS | Company | 15.0% | 15.0% | 2022 |
FOURNAIS HOLDING A/S | Company | 20.0% | 20.0% | 2010 |
ONLINE MEDIA INVEST ApS | Company | 90.0% | 90.0% | 2016 |
Lead Factory ApS | Company | 66.7% | 66.7% | 2019 |
SEIER CAPITAL A/S | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmi Meilstrup | Chief Executive Officer | 0 companies |
| Ole Birk Olesen | Management | 0 companies |
| Thomas Breitenbach Jensen | Management | 0 companies |
| Kresten Buch | Chairman | 0 companies |