| Revenue | DKK 14,3M | -2693% |
| EBITDA | DKK -47,9M | -20% |
| Net profit | DKK -60,5M | -24% |
| Total assets | DKK 113,6M | +38% |
| Equity | DKK 56M | +849% |
| Employees | 66 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -12 | 3.266 | 4.075 | 4.861 | 9.153 | 17.111 | 6.307 | 15.775 | 14.903 | 5.791 | -553 | 14.344 |
| Staff expenses | -0 | -0 | -1.720 | -1.949 | -3.971 | -10.303 | -23.106 | -25.708 | -21.918 | -24.927 | -25.654 | -39.323 | -62.274 |
| EBITDA | -10 | -12 | 382 | 693 | 890 | -1.150 | -5.995 | -19.401 | -6.144 | -10.024 | -19.862 | -39.877 | -47.930 |
| Depreciation & amort. | -0 | -0 | -37 | -246 | -379 | -956 | -1.855 | -2.747 | -3.424 | -4.454 | -4.767 | -5.310 | -9.933 |
| EBIT | -10 | -12 | 345 | 447 | 511 | -2.106 | -7.849 | -22.148 | -9.568 | -14.478 | -24.630 | -45.187 | -57.864 |
| Net financials | 3 | 87 | -17 | -62 | -333 | -955 | -1.561 | -1.772 | -1.866 | -2.642 | -2.854 | -5.998 | -5.813 |
| Profit before tax | -4 | 75 | 328 | 385 | 178 | -3.061 | -9.410 | -23.920 | -11.434 | -17.119 | -27.484 | -51.184 | -63.677 |
| Tax | 1 | 26 | 56 | 53 | 24 | -611 | -1.929 | -4.320 | -2.778 | -2.565 | -1.479 | -2.336 | -3.174 |
| Net profit | -6 | 49 | 272 | 332 | 154 | -2.450 | -7.482 | -19.601 | -8.656 | -14.554 | -26.005 | -48.848 | -60.503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 | 129 | 1.926 | 4.434 | 7.978 | 18.447 | 27.068 | 41.626 | 51.504 | 57.757 | 65.925 | 82.265 | 113.555 |
| Equity | 70 | 13 | 479 | 1.296 | 1.450 | 2.000 | -5.481 | 12.321 | 10.394 | 5.587 | 13.861 | -7.468 | 55.965 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.700 | 6.005 | 16.923 | 11.889 | 16.584 | 27.931 | 24.255 | 25.211 | 31.577 |
| Short-term debt | 29 | 62 | 1.375 | 2.778 | 4.204 | 9.854 | 13.470 | 17.417 | 24.526 | 24.239 | 27.808 | 63.837 | 25.012 |
| Total debt | 29 | 62 | 1.375 | 2.778 | 5.904 | 15.859 | 30.394 | 29.306 | 41.110 | 52.170 | 52.064 | 89.049 | 56.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2018 | — | — |
PM Management | Management | 2024 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KA Management | Management | 2011 | — | — |
NL Management | Management | 2024 | — | — |
KM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
AKTIESELSKABET ARBEJDERNES LANDSBANK | Company | 10.0% | 10.0% | 2025 |
Holledig Capital I K/S | Company | 5.0% | 5.0% | 2024 |
CEB Funds Holding ApS | Company | 5.0% | 5.0% | 2024 |
THERAZONE ApS | Company | 5.0% | 5.0% | 2019 |
2L HOLDING A/S | Company | 5.0% | 5.0% | 2019 |
THOMAS SNITKER HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
Founders' Alliance Fund Holding ApS | Company | 90.0% | 90.0% | 2017 |
FJELSTED RASMUSSEN INVEST ApS | Company | 5.0% | 5.0% | 2019 |
THORE FOGH ApS | Company | 5.0% | 5.0% | 2019 |
2L Kapital A/S | Company | 5.0% | 5.0% | 2023 |
Flyvende Falk Holding ApS | Company | 5.0% | 5.0% | 2021 |
Akasha Ventures ApS | Company | 5.0% | 5.0% | 2019 |
JA MEDIA ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Gudbjartur Alexandersson | Management | 0 companies |
| Peter Munk Werenberg | Management | 0 companies |
| Casper Bondo Henningsen | Chief Executive Officer | 0 companies |
| Kathleen Ann Gove | Management | 0 companies |
| Niklas Laugesen | Management | 0 companies |
| Klaus Melchior | Management | 0 companies |
| Peter Vejlgaard Arbs | Board of Directors | 0 companies |
| Thore Jon Fogh Johansen | Board of Directors | 0 companies |
| Jakob Algreen-Ussing | Chairman | 0 companies |
| Simon Sinding Jørgensen | Board of Directors | 0 companies |
| Philip Ralston Dur | Board of Directors | 0 companies |
| Thomas Magnussen | Chairman | 0 companies |
| Justin Thomas Kelly | Board of Directors | 0 companies |
| Martin Bo Pedersen | Board of Directors | 0 companies |
| Lau Henrik Sloth Hoffmann Kristensen | Board of Directors | 0 companies |
| Simon Pleidrup Lagrelius | Board of Directors | 0 companies |
| Lars Borgmann | Board of Directors | 0 companies |
| Morten Christiansen | Chairman | 0 companies |
| Thomas Bagge Dujardin | Chairman | 0 companies |
| Thomas Visby Snitker | Chairman | 0 companies |
| Ulrich Algreen Irgens | Board of Directors | 0 companies |
| Stig Hølledig | Board of Directors | 0 companies |