| Revenue | DKK 2,1M | +6% |
| EBITDA | DKK -167K | -729% |
| Net profit | DKK -522K | -6749% |
| Total assets | DKK 1,1M | -33% |
| Equity | DKK 477K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 816 | 1.074 | 1.508 | 1.615 | 1.403 | 1.480 | 1.603 | 1.567 | 1.815 | 1.964 | 2.077 |
| Staff expenses | -870 | -743 | -1.114 | -1.297 | -1.527 | -1.419 | -1.446 | -1.471 | -1.556 | -1.758 | -1.937 | -2.244 |
| EBITDA | 34 | 73 | -41 | 211 | 88 | -16 | 34 | 133 | 11 | 56 | 27 | -167 |
| Depreciation & amort. | 17 | -17 | -1 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -5 | -14 |
| EBIT | 17 | 56 | -42 | 211 | 88 | -16 | 34 | 133 | 8 | 53 | 21 | -181 |
| Net financials | -1 | -6 | 2 | -2 | -1 | -0 | 2 | -3 | -2 | 9 | -10 | -345 |
| Profit before tax | 16 | 49 | -40 | 209 | 87 | -17 | 37 | 129 | 6 | 62 | 11 | -527 |
| Tax | 4 | 13 | -12 | 55 | 20 | -9 | 8 | 29 | 2 | 16 | 3 | -5 |
| Net profit | 12 | 37 | -28 | 154 | 67 | -8 | 28 | 100 | 4 | 46 | 8 | -522 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 309 | 281 | 358 | 529 | 663 | 532 | 525 | 782 | 1.266 | 1.712 | 1.708 | 1.144 |
| Equity | 125 | 92 | 64 | 218 | 285 | 278 | 306 | 374 | 996 | 1.043 | 999 | 477 |
| Long-term debt | 0 | 9 | 9 | 0 | 0 | 0 | 5 | 29 | 0 | 0 | 0 | 0 |
| Short-term debt | 184 | 181 | 285 | 310 | 377 | 254 | 214 | 378 | 268 | 668 | 703 | 667 |
| Total debt | 184 | 189 | 293 | 310 | 377 | 254 | 219 | 407 | 268 | 668 | 703 | 667 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TBWA Copenhagen A/S | Company | 33.3% | 33.3% | 2021 |
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 | |
CONNECTED A/S | Company | 33.3% | 33.3% | 2020 |
FLYING CIRCUS HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
JB DRIFT ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bøgely | Chief Executive Officer | 0 companies |
| Dánjal Johan Thomsen | Board of Directors | 0 companies |
| Ejnar Larsen | Board of Directors | 0 companies |
| Kim Scott Brockie | Board of Directors | 0 companies |