| Revenue | DKK 581K | -3999% |
| EBITDA | DKK 581K | +3999% |
| Net profit | DKK 441K | +487% |
| Total assets | DKK 1,4M | +120% |
| Equity | DKK 934K | +89% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.821 | 3.071 | -17 | -27 | 1.457 | 1.429 | 215 | 182 | 184 | 30 | 7 | -14 | -15 | 581 |
| Staff expenses | -3.726 | -3.368 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.902 | -298 | 547 | -27 | 1.457 | 1.429 | 215 | 182 | 184 | 30 | 7 | -14 | -15 | 581 |
| Depreciation & amort. | -1.498 | -1.986 | 282 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 403 | -2.283 | 265 | -27 | 1.457 | 1.429 | 215 | 182 | 184 | 30 | 7 | -14 | -15 | 581 |
| Net financials | -168 | -15 | 0 | -3 | -4 | 0 | -9 | -17 | -1 | -6 | 50 | 101 | 108 | -1 |
| Profit before tax | 572 | -2.298 | 265 | -30 | 1.453 | 1.429 | 207 | 165 | 183 | 24 | 58 | 87 | 93 | 580 |
| Tax | 140 | -574 | 65 | -6 | 321 | 301 | 75 | 34 | 44 | 5 | 0 | -9 | 18 | 139 |
| Net profit | 431 | -1.725 | 200 | -24 | 1.132 | 1.128 | 131 | 131 | 139 | 19 | 57 | 96 | 75 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.142 | 2.601 | 919 | 182 | 3.087 | 2.491 | 2.563 | 2.364 | 2.635 | 2.470 | 502 | 584 | 614 | 1.351 |
| Equity | 2.355 | 630 | 830 | 106 | 1.238 | 1.843 | 1.974 | 2.105 | 2.244 | 2.263 | 322 | 418 | 493 | 934 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 315 | 17 | 0 | 0 | 0 | 0 | 0 | 55 | 198 |
| Short-term debt | -1.220 | 1.765 | 89 | 76 | 1.849 | 333 | 571 | 259 | 391 | 208 | 180 | 166 | 66 | 219 |
| Total debt | -1.220 | 1.765 | 89 | 76 | 1.849 | 648 | 588 | 259 | 391 | 208 | 180 | 166 | 121 | 417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XOM INVEST ApS | Company | 33.3% | 33.3% | 2011 |
S MEDIA ApS | Company | 33.3% | 33.3% | 2011 |
IP & CODE ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin André Jønck | Management | 0 companies |
| Mette Laub Petersen | Board of Directors | 0 companies |
| Jakob Sebastian Sick Nielsen | Board of Directors | 0 companies |
| Rune Hauberg Brimer | Board of Directors | 0 companies |