| Revenue | DKK 2M | +88% |
| EBITDA | DKK -558K | +69% |
| Net profit | DKK -951K | +35% |
| Total assets | DKK 4,7M | -24% |
| Equity | DKK 4,3M | -18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 508 | 402 | 1.123 | 269 | 1.128 | 1.262 | 2.067 | 2.266 | 3.918 | 7.970 | 3.218 | 1.063 | 2.001 |
| Staff expenses | -387 | -472 | -560 | -679 | -781 | -1.169 | -1.481 | -1.375 | -1.511 | -2.195 | -2.522 | -2.882 | -2.559 |
| EBITDA | 122 | -70 | 563 | -409 | 320 | 92 | 586 | 890 | 2.407 | 5.774 | 696 | -1.819 | -558 |
| Depreciation & amort. | -91 | -84 | 80 | 0 | -0 | -0 | -0 | -2 | -7 | -10 | -10 | -10 | -8 |
| EBIT | 31 | -154 | 483 | -410 | 320 | 92 | 586 | 888 | 2.400 | 5.764 | 686 | -1.830 | -567 |
| Net financials | -18 | 14 | 14 | -16 | -8 | -22 | -4 | -25 | -112 | -69 | -40 | -38 | 1 |
| Profit before tax | 13 | -140 | 497 | -426 | 312 | 71 | 582 | 863 | 2.288 | 5.695 | 646 | -1.868 | -566 |
| Tax | -21 | -18 | 140 | -92 | 69 | -1 | 151 | 196 | 512 | 1.268 | 151 | -408 | 385 |
| Net profit | 34 | -122 | 357 | -334 | 244 | 72 | 431 | 667 | 1.776 | 4.427 | 495 | -1.460 | -951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.387 | 1.384 | 1.573 | 1.039 | 453 | 543 | 1.865 | 1.744 | 1.974 | 8.800 | 8.635 | 6.103 | 4.655 |
| Equity | 1.005 | 944 | 785 | -234 | 60 | 82 | 513 | 1.180 | 1.021 | 6.761 | 6.663 | 5.202 | 4.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 382 | 441 | 763 | 1.273 | 394 | 461 | 1.352 | 564 | 951 | 2.037 | 1.973 | 901 | 404 |
| Total debt | 382 | 441 | 763 | 1.273 | 394 | 461 | 1.352 | 564 | 951 | 2.037 | 1.973 | 901 | 404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2009 | — | — |
CM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
The Sun ApS | Company | 25.0% | 25.0% | 2021 |
Verdens Løn ApS | Company | 25.0% | 25.0% | 2021 |
MÜLLER INVEST HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
WINMØLLER ApS | Company | 100.0% | 100.0% | 2015 |
DANISH MUSIC INVEST A/S | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Winding Lorenzen | Management | 0 companies |
| Christian Møller | Management | 0 companies |
| Alan Per Binau | Chairman | 0 companies |
| Evan Kidd Bogart | Board of Directors | 0 companies |
| Jennifer Scher | Board of Directors | 0 companies |
| Carsten Ivan Fischer Müller | Chairman | 0 companies |