| Revenue | DKK -34K | -18% |
| EBITDA | DKK -34K | +18% |
| Net profit | DKK -75K | +31% |
| Total assets | DKK 2,1M | +1% |
| Equity | DKK 134K | -36% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.543 | 6.802 | 6.399 | 6.570 | 6.049 | 2.988 | 2.600 | 14 | 62 | -55 | -41 | -34 |
| Staff expenses | -9.312 | -8.217 | -8.256 | -6.192 | -4.748 | -2.896 | -2.678 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.769 | -1.433 | -1.858 | 378 | 1.301 | 93 | -79 | 14 | 62 | -55 | -41 | -34 |
| Depreciation & amort. | -3.534 | -1.532 | -3.061 | -1.001 | -1.063 | -329 | -352 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.303 | -2.965 | -4.919 | -623 | 238 | -237 | -430 | 14 | 62 | -55 | -41 | -34 |
| Net financials | 1.373 | -163 | -149 | -115 | -61 | -42 | -36 | -61 | -54 | -2 | -67 | -41 |
| Profit before tax | 1.524 | -3.129 | -5.067 | -738 | 178 | -278 | -466 | -47 | 8 | -57 | -108 | -75 |
| Tax | 4.227 | -492 | 2.988 | 81 | -0 | -0 | -1.462 | -539 | -430 | -862 | -0 | -0 |
| Net profit | -2.703 | -2.636 | -8.056 | -820 | 178 | -278 | 996 | 492 | 438 | 806 | -108 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.104 | 18.835 | 12.881 | 10.597 | 5.327 | 3.873 | 3.923 | 3.430 | 2.863 | 2.971 | 2.065 | 2.077 |
| Equity | 12.097 | 9.460 | 1.405 | 585 | 763 | 485 | 1.481 | 1.972 | 2.410 | 2.716 | 208 | 134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.007 | 8.664 | 11.476 | 10.012 | 4.564 | 3.389 | 2.442 | 1.457 | 452 | 255 | 1.857 | 1.944 |
| Total debt | 9.007 | 8.664 | 11.476 | 10.012 | 4.564 | 3.389 | 2.442 | 1.457 | 452 | 255 | 1.857 | 1.944 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2022 | — | — |
JS Management | Management | 2008 | — | — |
HB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDSTJERNEN HOLDING ApS | Company | 90.0% | 90.0% | 2009 |
Blu Digital Group Denmark Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Paulette Evangeline Pantoja | Management | 0 companies |
| Jesper Schertiger | Management | 0 companies |
| Hasse Bjørn Rasmussen | Management | 0 companies |
| Steen Knuppert-Hansen | Board of Directors | 0 companies |
| Klaus Elkjær Rasmussen | Board of Directors | 0 companies |
| Niels Ralund | Board of Directors | 0 companies |
| Kasper Holme Johannesen | Board of Directors | 0 companies |
| Torben Steen Nordquist | Chairman | 0 companies |
| Bengt Carl Anders Sandström | Chairman | 0 companies |