| Revenue | DKK 4,5M | +8% |
| EBITDA | DKK 1,9M | +18% |
| Net profit | DKK 1,3M | +28% |
| Total assets | DKK 4,5M | +32% |
| Equity | DKK 2,7M | +60% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 558 | 1.151 | 1.224 | 3.128 | 2.692 | 2.204 | 2.353 | 3.204 | 3.263 | 4.189 | 4.521 |
| Staff expenses | -100 | -541 | -1.173 | -1.196 | -2.779 | -2.268 | -2.132 | -1.809 | -2.687 | -2.990 | -2.604 | -2.656 |
| EBITDA | 4 | 17 | -22 | 28 | 349 | 424 | 72 | 453 | 517 | 273 | 1.575 | 1.866 |
| Depreciation & amort. | -0 | -0 | -0 | -13 | -158 | -160 | -148 | -172 | -148 | -178 | -148 | -127 |
| EBIT | 4 | 17 | -22 | 16 | 191 | 264 | -76 | 281 | 369 | 95 | 1.427 | 1.739 |
| Net financials | -1 | -6 | -4 | -7 | -37 | -66 | -45 | -33 | -35 | -52 | -98 | -47 |
| Profit before tax | 4 | 11 | -26 | 9 | 155 | 198 | -121 | 247 | 334 | 43 | 1.328 | 1.693 |
| Tax | -0 | 3 | -0 | -0 | 38 | 49 | -29 | 54 | 53 | 6 | 304 | 379 |
| Net profit | 4 | 8 | -26 | 9 | 117 | 148 | -92 | 193 | 281 | 37 | 1.024 | 1.313 |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 135 | 273 | 295 | 794 | 1.171 | 1.552 | 1.836 | 2.747 | 2.778 | 3.079 | 3.395 | 4.489 |
| Equity | 84 | 92 | 66 | 75 | 92 | 240 | 148 | 342 | 622 | 659 | 1.684 | 2.697 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 336 | 407 |
| Short-term debt | 51 | 180 | 228 | 719 | 1.041 | 1.260 | 1.586 | 2.324 | 2.019 | 2.277 | 1.310 | 1.348 |
| Total debt | 51 | 180 | 228 | 719 | 1.041 | 1.260 | 1.586 | 2.324 | 2.019 | 2.322 | 1.646 | 1.755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK | Founder | 2013 | — | — |
BA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEDIALAB HOLDING ApS | Company | 66.7% | 66.7% | 2017 |
| Individual | 10.0% | 10.0% | 2013 | |
D-velopment Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Kristian Volfing Lynnerup | Founder | 0 companies |
| Bo Amdal Andersen | Management | 0 companies |