| Revenue | DKK 6,2M | +7% |
| EBITDA | DKK -142K | -127% |
| Net profit | DKK -177K | -143% |
| Total assets | DKK 900K | -71% |
| Equity | DKK 90K | -88% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.905 | 4.974 | 6.892 | 6.215 | 5.629 | 6.437 | 6.563 | 5.834 | 3.546 | 2.853 | 5.029 | 5.775 | 6.197 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.213 | -2.661 | -5.037 | -5.238 | -5.878 |
| EBITDA | -79 | 389 | 493 | 444 | 352 | 408 | 0 | 342 | 333 | 192 | -23 | 533 | -142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79 | 389 | 493 | 444 | 352 | 408 | 0 | 342 | 333 | 192 | -23 | 533 | -142 |
| Net financials | -82 | -64 | -42 | -37 | -33 | -22 | -5 | 7 | 3 | -1 | -314 | 1 | -121 |
| Profit before tax | -161 | 325 | 451 | 407 | 319 | 386 | 395 | 348 | 336 | 191 | -336 | 534 | -263 |
| Tax | -0 | -0 | -0 | -251 | 78 | 88 | 94 | 83 | 74 | 43 | -72 | 125 | -86 |
| Net profit | -161 | 325 | 451 | 657 | 241 | 298 | 300 | 265 | 262 | 148 | -264 | 409 | -177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 611 | 774 | 880 | 929 | 758 | 747 | 924 | 926 | 1.227 | 883 | 1.129 | 3.117 | 900 |
| Equity | -2.330 | -2.004 | -1.553 | -896 | -655 | -357 | -56 | 208 | 470 | 619 | 354 | 763 | 90 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.941 | 2.778 | 2.433 | 1.825 | 1.413 | 1.104 | 981 | 718 | 757 | 222 | 775 | 2.354 | 810 |
| Total debt | 2.941 | 2.778 | 2.433 | 1.825 | 1.413 | 1.104 | 981 | 718 | 757 | 222 | 775 | 2.354 | 810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2011 | — | — |
UM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
GW Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
EG Founder | Founder | 2009 | — | — |
KP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Johannes Kølle | Management | 0 companies |
| Ulf Martin Henricson | Chief Executive Officer | 0 companies |
| Myles Anthony Johnson | Chief Executive Officer | 0 companies |
| Gustav Wilhelm Lagercrantz | Chief Executive Officer | 0 companies |
| Mark Duffell | Chief Executive Officer | 0 companies |
| EPISERVER GROUP AB | Founder | 0 companies |
| Klas Peter Larsson | Management | 0 companies |
| Peter Pak-Shum Yeung | Board of Directors | 0 companies |
| Christopher John Joshua Bayliss | Board of Directors | 0 companies |
| John Brims | Chairman | 0 companies |
| Roger Blanchette | Board of Directors | 0 companies |