| Revenue | DKK 42,8M | +17% |
| EBITDA | DKK 381K | +44% |
| Net profit | DKK 0 | — |
| Total assets | DKK 12,3M | -20% |
| Equity | DKK 2,2M | +0% |
| Employees | 32 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.437 | 6.346 | 15.106 | 23.498 | 21.741 | 28.210 | 33.113 | 29.266 | 33.125 | 36.689 | 42.808 |
| Staff expenses | -1.666 | -4.972 | -12.649 | -17.999 | -17.295 | -20.234 | -23.904 | -19.346 | -22.598 | -27.616 | -29.678 |
| EBITDA | 20 | 30 | 86 | 154 | 382 | 208 | 312 | 303 | 277 | 264 | 381 |
| Depreciation & amort. | -14 | -24 | -77 | -147 | -378 | -193 | -293 | -274 | -227 | -222 | -266 |
| EBIT | 5 | 6 | 9 | 7 | 3 | 15 | 19 | 29 | 50 | 42 | 115 |
| Net financials | -0 | -1 | -2 | -0 | -3 | -15 | -19 | -29 | -50 | -42 | -115 |
| Profit before tax | 5 | 5 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5 | 5 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 786 | 3.684 | 6.955 | 7.392 | 8.136 | 10.387 | 14.966 | 11.986 | 12.379 | 15.322 | 12.281 |
| Equity | 204 | 505 | 501 | 708 | 2.008 | 2.008 | 2.208 | 2.008 | 2.108 | 2.208 | 2.208 |
| Long-term debt | 0 | 0 | 2.324 | 1.891 | 0 | 216 | 815 | 815 | 847 | 877 | 904 |
| Short-term debt | 582 | 3.179 | 4.130 | 4.794 | 6.128 | 8.163 | 11.943 | 9.162 | 9.424 | 12.237 | 9.170 |
| Total debt | 582 | 3.179 | 6.454 | 6.684 | 6.128 | 8.379 | 12.758 | 9.978 | 10.271 | 13.114 | 10.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIDAY FOUNDATION ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
Godtkjær Holding ApS | Company | 5.0% | 5.0% | 2022 |
THINKNEW ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2018 | |
BADENBADEN ApS | Company | 5.0% | 5.0% | 2017 |
LAP Holding aps | Company | 5.0% | 5.0% | 2023 |
Kristoffer Dahy Ernst ApS | Company | 5.0% | 5.0% | 2018 |
FREISNER HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 10.0% | 10.0% | 2015 | |
SØREN DOLRIIS ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2019 | |
HEART & SOUL COMMUNICATIONS ApS | Company | 10.0% | 10.0% | 2017 |
KÄPHÖJ ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
Pengekat ApS | Company | 5.0% | 5.0% | 2019 |
POSITION ApS | Company | 10.0% | 10.0% | 2015 |
Bendsens ApS | Company | 5.0% | 5.0% | 2017 |
SØREN SKAFTE OVERGAARD HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ove Rasmussen | Chief Executive Officer | 0 companies |
| Mikael Baden Henriksen | Chief Executive Officer | 0 companies |
| Søren Skafte Overgaard | Board of Directors | 0 companies |
| Claus Bendsen | Board of Directors | 0 companies |
| Peter Bruun Nikolajsen | Board of Directors | 0 companies |
| Kim Larsen | Board of Directors | 0 companies |
| Lars Bo Kirk | Chairman | 0 companies |