| Revenue | DKK 13,1M | -6% |
| EBITDA | DKK 215K | +166% |
| Net profit | DKK 12K | +103% |
| Total assets | DKK 6,7M | -12% |
| Equity | DKK 2,1M | +1% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.265 | 6.175 | 6.888 | 7.414 | 6.642 | 7.852 | 10.813 | 6.697 | 10.190 | 16.121 | 16.793 | 13.927 | 13.064 |
| Staff expenses | -4.338 | -4.719 | -5.462 | -5.754 | -6.716 | -7.153 | -8.396 | -8.597 | -8.508 | -11.403 | -14.391 | -14.250 | -12.849 |
| EBITDA | 1.927 | 1.456 | 1.426 | 1.660 | -74 | 699 | 2.396 | -1.900 | 1.683 | 4.718 | 2.402 | -324 | 215 |
| Depreciation & amort. | 607 | -276 | -220 | -226 | -150 | -195 | -216 | -207 | -199 | -178 | -214 | -171 | -146 |
| EBIT | 1.320 | 1.180 | 1.206 | 1.434 | -224 | 504 | 2.180 | -2.107 | 1.484 | 4.540 | 2.188 | -495 | 69 |
| Net financials | 97 | 96 | 267 | 42 | 16 | -52 | -10 | -14 | -18 | -35 | -76 | -27 | -48 |
| Profit before tax | 1.417 | 1.276 | 1.473 | 1.477 | -208 | 452 | 2.170 | -2.121 | 1.466 | 4.506 | 2.112 | -522 | 21 |
| Tax | 365 | 320 | 364 | 353 | -41 | 103 | 481 | -451 | 317 | 1.026 | 485 | -110 | 9 |
| Net profit | 1.052 | 957 | 1.109 | 1.123 | -167 | 349 | 1.688 | -1.671 | 1.150 | 3.479 | 1.628 | -412 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.941 | 5.163 | 5.778 | 4.852 | 3.221 | 4.146 | 5.237 | 3.178 | 6.129 | 12.190 | 9.737 | 7.574 | 6.663 |
| Equity | 2.661 | 3.017 | 3.977 | 2.083 | 1.165 | 1.514 | 3.203 | 332 | 1.482 | 3.961 | 3.441 | 2.129 | 2.141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 764 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.280 | 2.145 | 1.801 | 2.770 | 2.056 | 2.631 | 2.023 | 2.578 | 3.883 | 8.223 | 6.270 | 5.445 | 4.522 |
| Total debt | 4.280 | 2.145 | 1.801 | 2.770 | 2.056 | 2.631 | 2.023 | 2.846 | 4.647 | 8.223 | 6.270 | 5.445 | 4.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2015 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
UK Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EASY WRITER ApS | Company | 33.3% | 33.3% | 2018 |
INTERGROUP ApS | Company | 25.0% | 25.0% | 2020 |
MBS Communications ApS | Company | 15.0% | 15.0% | 2018 |
Wick'd Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Wirth Engelund | Management | 0 companies |
| Marie Bysted | Chief Executive Officer | 0 companies |
| Ulrik Korsbek Roos | Management | 0 companies |
| Jesper Vorre | Board of Directors | 0 companies |
| Morten Holst | Chairman | 0 companies |
| Morten Søholm | Board of Directors | 0 companies |