| Revenue | DKK 2,4M | +3% |
| EBITDA | DKK 131K | +60% |
| Net profit | DKK 698K | -27% |
| Total assets | DKK 6M | -59% |
| Equity | DKK 3,3M | -74% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.213 | 1.440 | 1.599 | 3.866 | 5.012 | 4.702 | 3.452 | 5.623 | 3.827 | 2.337 | 2.379 | 2.447 |
| Staff expenses | -0 | -981 | -792 | -1.201 | -1.867 | -2.419 | -1.828 | -1.756 | -2.213 | -2.279 | -2.235 | -2.298 | -2.317 |
| EBITDA | — | 232 | 648 | 399 | 1.999 | 2.592 | 2.874 | 1.696 | 3.410 | 1.548 | 102 | 82 | 131 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -25 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 232 | 648 | 392 | 1.974 | 2.582 | 2.874 | 1.696 | 3.410 | 1.548 | 102 | 82 | 131 |
| Net financials | 0 | -3 | -11 | -11 | -65 | -273 | 93 | 254 | 291 | 992 | 447 | 1.145 | 769 |
| Profit before tax | — | 229 | 637 | 380 | 1.909 | 2.309 | 2.966 | 1.950 | 3.701 | 2.540 | 548 | 1.227 | 900 |
| Tax | -0 | 69 | 169 | 99 | 428 | 537 | 655 | 374 | 883 | 566 | 130 | 275 | 202 |
| Net profit | — | 160 | 468 | 282 | 1.481 | 1.773 | 2.311 | 1.576 | 2.817 | 1.974 | 418 | 952 | 698 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 959 | 794 | 4.147 | 3.875 | 8.325 | 10.263 | 8.986 | 10.554 | 13.915 | 14.804 | 14.509 | 5.958 |
| Equity | 191 | 131 | 379 | 461 | 1.582 | 3.355 | 5.666 | 5.742 | 8.559 | 11.204 | 11.622 | 12.574 | 3.272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 0 | 0 | 0 |
| Short-term debt | 134 | 827 | 415 | 3.686 | 2.293 | 4.971 | 4.598 | 3.244 | 1.995 | 2.527 | 3.182 | 1.935 | 2.686 |
| Total debt | 134 | 827 | 415 | 3.686 | 2.293 | 4.971 | 4.598 | 3.244 | 1.995 | 2.711 | 3.182 | 1.935 | 2.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2019 | — | — |
SS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIXELZ ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ladefoged | Management | 0 companies |
| Søren Søe Holm | Management | 0 companies |
| Tejs Dindler Rasmussen | Board of Directors | 0 companies |
| Thomas Gjedbo Kragelund | Chairman | 0 companies |