| Revenue | DKK 22,2M | -35% |
| EBITDA | DKK 6,3M | -45% |
| Net profit | DKK 3K | -100% |
| Total assets | DKK 66,5M | -11% |
| Equity | DKK 7,9M | +0% |
| Employees | 32 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 557 | 1.596 | 1.896 | 2.633 | 3.678 | 6.382 | 1.747 | -14.007 | 26.203 | 24.088 | -1.259 | 34.126 | 22.230 |
| Staff expenses | -774 | -1.534 | -1.679 | -2.430 | -4.877 | -7.681 | -14.233 | -44.434 | -55.872 | -48.739 | -37.693 | -22.561 | -15.883 |
| EBITDA | -217 | 63 | 217 | 203 | -1.199 | -1.299 | -12.487 | -58.441 | -29.669 | -24.651 | -40.132 | 11.557 | 6.347 |
| Depreciation & amort. | -16 | -39 | -64 | -164 | -252 | -384 | -606 | -1.388 | -3.940 | -4.328 | -3.958 | -4.240 | -3.985 |
| EBIT | -233 | 23 | 153 | 39 | -1.451 | -1.683 | -13.092 | -59.829 | -33.610 | -28.979 | -44.089 | 7.318 | 2.362 |
| Net financials | -12 | -8 | -89 | -136 | -34 | -144 | -8.176 | 6.335 | -4.153 | -1.579 | -5.333 | -3.348 | -2.094 |
| Profit before tax | -246 | 15 | 64 | -97 | -1.485 | -1.827 | -21.268 | -53.494 | -37.763 | -30.558 | -49.422 | 3.969 | 268 |
| Tax | -59 | 10 | 35 | 8 | 6 | -0 | -0 | -19.277 | -4.000 | 6.420 | -0 | 1.000 | 265 |
| Net profit | -187 | 5 | 29 | -106 | -1.491 | -1.827 | -21.268 | -34.217 | -33.763 | -36.979 | -49.422 | 2.969 | 3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311 | 1.289 | 1.426 | 2.414 | 5.394 | 12.754 | 48.871 | 110.949 | 139.744 | 120.837 | 84.103 | 74.450 | 66.501 |
| Equity | -107 | -84 | -56 | -161 | 433 | -1.395 | 22.329 | 3.089 | 22.326 | 19.347 | 4.925 | 7.894 | 7.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4.000 | 7.575 | 17.154 | 32.433 | 23.098 | 17.728 | 13.285 | 6.855 |
| Short-term debt | 418 | 1.373 | 1.482 | 2.575 | 4.961 | 10.148 | 18.968 | 86.309 | 84.985 | 78.392 | 61.450 | 53.270 | 51.749 |
| Total debt | 418 | 1.373 | 1.482 | 2.575 | 4.961 | 14.148 | 26.543 | 103.463 | 117.418 | 101.490 | 79.178 | 66.556 | 58.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LL Management | Management | 2011 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Goodiebox Holding ApS | Company | 100.0% | 100.0% | 2020 |
GOODIEBOX ApS | Company | 5.0% | 5.0% | 2013 |
IIDIA ApS | Company | 25.0% | 25.0% | 2019 |
ONGB HOLDING ApS | Company | 0.0% | 5.0% | 2013 |
ECHOSTAR HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
INVESTRU ApS | Company | 20.0% | 20.0% | 2019 |
Lind Family Holding A/S | Company | 5.0% | 5.0% | 2019 |
inQvation ApS | Company | 10.0% | 10.0% | 2019 |
BLOGGERS DELIGHT ApS | Company | 15.0% | 15.0% | 2013 |
TROMMESALEN INVEST IVS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Samsø Dohn | Chief Executive Officer | 0 companies |
| Nikolaj Hjulmand Leonhard-Hjorth | Chief Executive Officer | 0 companies |
| Lise Leonhard Hjorth | Management | 0 companies |
| Rasmus Schmiegelow | Chief Executive Officer | 0 companies |
| Claus Zibrandtsen | Board of Directors | 0 companies |
| Negin Yeganegy | Board of Directors | 0 companies |
| Mikkel Berg Kjærsgaard | Board of Directors | 0 companies |
| Anders Hegelund Bjørnsbo | Board of Directors | 0 companies |
| Henrik Aamand Akselbo | Board of Directors | 0 companies |
| Karsten Frost Mathiesen | Board of Directors | 0 companies |
| Morten Qvist Strunge | Chairman | 0 companies |
| Morten Mathiesen | Chairman | 0 companies |
| Christian Læsø Jensen | Board of Directors | 0 companies |
| Joel Palix | Board of Directors | 0 companies |
| Morten Pedersen | Board of Directors | 0 companies |