| Revenue | DKK 219K | +123% |
| EBITDA | DKK 219K | +123% |
| Net profit | DKK 168K | +134% |
| Total assets | DKK 962K | +43% |
| Equity | DKK 798K | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 731 | 262 | 500 | 375 | 160 | 59 | -64 | 65 | 138 | 90 | 135 | -33 | 98 | 219 |
| Staff expenses | -467 | -376 | -438 | -320 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 264 | -114 | 62 | 55 | 137 | 59 | -64 | 65 | 138 | 90 | 135 | -33 | 98 | 219 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 264 | -114 | 62 | 55 | 137 | 59 | -64 | 65 | 138 | 90 | 135 | -33 | 98 | 219 |
| Net financials | 0 | -0 | -0 | -0 | 0 | -2 | -6 | -13 | -6 | -8 | -13 | -14 | -5 | -3 |
| Profit before tax | 264 | -114 | 62 | 55 | 137 | 57 | -70 | 52 | 133 | 81 | 122 | -47 | 93 | 216 |
| Tax | -0 | -0 | -0 | -0 | -0 | 13 | 8 | -4 | 30 | 19 | 29 | -7 | 22 | 48 |
| Net profit | 264 | -114 | 62 | 55 | 137 | 44 | -78 | 56 | 102 | 62 | 93 | -40 | 72 | 168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 345 | 107 | 278 | 256 | 376 | 413 | 326 | 398 | 547 | 616 | 746 | 561 | 672 | 962 |
| Equity | 90 | -25 | 38 | 93 | 230 | 363 | 285 | 340 | 443 | 505 | 598 | 558 | 630 | 798 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 255 | 132 | 240 | 163 | 146 | 50 | 41 | 57 | 105 | 111 | 148 | 3 | 42 | 163 |
| Total debt | 255 | 132 | 240 | 163 | 146 | 50 | 41 | 57 | 105 | 111 | 148 | 3 | 42 | 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2008 | — | — |
MS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2008 | |
DEMIB HOLDINGS ApS | Company | 20.0% | 20.0% | 2008 |
ONSCREEN ApS | Company | 5.0% | 5.0% | 2008 |
JOKHIA ApS | Company | 5.0% | 5.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ole Kjærgaard-Hansen | Management | 0 companies |
| Mikkel Svendsen | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |