| Revenue | DKK 35,8M | +27% |
| EBITDA | DKK 11,1M | +76% |
| Net profit | DKK 4M | +482% |
| Total assets | DKK 63,2M | +10% |
| Equity | DKK 10,7M | +59% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36.644 | 29.836 | 34.074 | 35.416 | 30.888 | 36.477 | 34.218 | 35.308 | 35.457 | 34.312 | 27.180 | 28.170 | 35.809 |
| Staff expenses | -29.673 | -29.670 | -28.118 | -27.740 | -27.160 | -27.717 | -24.395 | -26.105 | -23.146 | -28.218 | -23.378 | -21.879 | -24.756 |
| EBITDA | 6.971 | 165 | 5.956 | 7.676 | 3.127 | 6.294 | 8.746 | 8.536 | 7.966 | 5.294 | 3.802 | 6.290 | 11.053 |
| Depreciation & amort. | -200 | -200 | -200 | -107 | -937 | -2.299 | -2.871 | -3.169 | -2.494 | -2.195 | -2.896 | -3.204 | -3.883 |
| EBIT | 6.771 | -35 | 5.756 | 7.569 | 2.190 | 3.995 | 5.875 | 5.366 | 5.472 | 3.099 | 906 | 3.086 | 7.171 |
| Net financials | 346 | 45 | 178 | -33 | -0 | -38 | 240 | 101 | -1.033 | -431 | -1.111 | -3.453 | -1.440 |
| Profit before tax | 7.117 | 10 | 5.934 | 7.536 | 2.190 | 3.958 | 6.115 | 5.467 | 4.440 | 2.668 | -205 | -367 | 5.731 |
| Tax | 1.779 | -70 | 1.485 | 1.632 | 483 | 907 | 1.289 | 988 | 1.212 | 679 | 368 | 673 | 1.757 |
| Net profit | 5.338 | 210 | 4.449 | 5.905 | 1.707 | 3.051 | 4.827 | 4.479 | 3.228 | 1.990 | -573 | -1.039 | 3.974 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.251 | 22.353 | 19.808 | 19.404 | 16.967 | 21.072 | 30.836 | 30.287 | 32.488 | 38.443 | 44.337 | 57.438 | 63.239 |
| Equity | 12.425 | 12.635 | 4.928 | 8.832 | 6.246 | 9.297 | 14.123 | 18.602 | 16.330 | 8.320 | 7.747 | 6.708 | 10.682 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.261 | 824 | 1.296 | 890 |
| Short-term debt | 16.826 | 9.698 | 14.857 | 8.470 | 8.941 | 9.088 | 12.856 | 8.401 | 12.874 | 25.217 | 32.792 | 46.825 | 49.873 |
| Total debt | 16.826 | 9.698 | 14.857 | 8.470 | 8.941 | 9.088 | 12.856 | 8.401 | 12.874 | 27.478 | 33.617 | 48.120 | 50.763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MONDAY MEDIA ApS | Company | 100.0% | 100.0% | 2019 |
NICOS APS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2016 | |
Papadam ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Bo Hjeds | Chief Executive Officer | 0 companies |
| Martin Dalgaard Sørensen | Board of Directors | 0 companies |
| Michael Wael Løvskov | Board of Directors | 0 companies |
| Morten Bank-Mikkelsen | Chairman | 0 companies |