| Revenue | DKK 8,6M | -47% |
| EBITDA | DKK 124K | +103% |
| Net profit | DKK -16,8M | +38% |
| Total assets | DKK 144,8M | -15% |
| Equity | DKK -9,4M | -206% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 13.411 | 21.995 | 16.185 | — | 10.898 | 5.237 | 6.045 | 4.816 | 5.212 | 15.700 | 15.802 | 16.366 | 8.620 |
| Staff expenses | -0 | -0 | -0 | -10.953 | -11.408 | -14.239 | -0 | -10.082 | -5.438 | -5.996 | -5.635 | -5.074 | -5.559 | -5.468 | -5.945 | -4.620 |
| EBITDA | — | — | — | 2.458 | 10.587 | 1.947 | 649 | 816 | -201 | 49 | -819 | 138 | -232 | -1.879 | -3.775 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -1.611 | -1.930 | -1.091 | -0 | -1.648 | -21 | -490 | -1.572 | -1.914 | -2.066 | -2.113 | -1.685 | -1.134 |
| EBIT | — | — | — | 847 | 8.657 | 856 | 649 | -832 | -222 | -441 | -2.391 | -1.776 | -2.298 | -3.992 | -5.460 | -1.010 |
| Net financials | 0 | 0 | 0 | 3.193 | -2.647 | 3.403 | 0 | 437 | -2.546 | -2.549 | 8.798 | 4.160 | 1.995 | 5.913 | -19.116 | -17.350 |
| Profit before tax | — | — | — | 4.040 | 6.010 | 4.259 | 649 | -395 | -2.768 | -2.990 | 6.407 | 2.384 | -303 | 1.921 | -24.576 | -18.360 |
| Tax | -0 | -0 | -0 | -35 | 2.029 | 84 | -0 | -276 | 5 | -84 | -1.311 | -984 | 149 | -1.188 | 2.286 | -1.588 |
| Net profit | — | — | — | 4.074 | 3.981 | 4.175 | 649 | -119 | -2.773 | -2.906 | 7.718 | 3.368 | -452 | 3.109 | -26.862 | -16.772 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 23.290 | 15.771 | 24.713 | 15.351 | 34.452 | 60.653 | 87.863 | 105.839 | 81.199 | 110.984 | 129.290 | 171.293 | 144.773 |
| Equity | — | — | — | 4.670 | 6.512 | 4.854 | 602 | 6.023 | 748 | 776 | -14.653 | -15.895 | 16.998 | 16.799 | 8.862 | -9.418 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.891 | 28.450 | 41.618 | 60.072 | 58.945 | 52.998 | 46.336 | 50.858 | 77.695 |
| Short-term debt | 0 | 0 | 0 | 18.264 | 8.908 | 19.454 | 0 | 21.292 | 31.409 | 45.469 | 60.014 | 37.776 | 39.744 | 66.075 | 109.949 | 75.101 |
| Total debt | 0 | 0 | 0 | 18.264 | 8.908 | 19.454 | 0 | 28.183 | 59.859 | 87.087 | 120.086 | 96.721 | 92.742 | 112.411 | 160.807 | 152.796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HARD RAIN HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
MARSMAN ApS | Company | 25.0% | 25.0% | 2024 |
MONDAY MEDIA ApS | Company | 5.0% | 5.0% | 2021 |
Acinon ApS | Company | 5.0% | 5.0% | 2024 |
Papadam ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dalgaard Sørensen | Management | 0 companies |
| Morten Bank-Mikkelsen | Chairman | 0 companies |
| Anders Dalgaard Sørensen | Chairman | 0 companies |