| Revenue | DKK 8,2M | -44% |
| EBITDA | DKK -2,1M | -187% |
| Net profit | DKK -1,8M | -212% |
| Total assets | DKK 3M | -42% |
| Equity | DKK -144K | -109% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 825 | 4.638 | 8.744 | 12.106 | 12.552 | 12.512 | 10.656 | 8.058 | 10.040 | 14.563 | 8.170 |
| Staff expenses | -674 | -2.540 | -5.685 | -9.079 | -8.576 | -9.691 | -7.986 | -5.165 | -6.949 | -7.739 | -7.088 |
| EBITDA | 151 | 1.292 | 1.026 | -665 | 549 | 347 | 181 | 452 | 879 | 2.442 | -2.119 |
| Depreciation & amort. | -0 | -0 | -4 | -103 | -85 | -158 | -150 | -946 | -361 | -342 | -153 |
| EBIT | 151 | 1.292 | 1.022 | -768 | 464 | 189 | 31 | -494 | 517 | 2.100 | -2.271 |
| Net financials | -5 | -13 | -23 | -656 | -214 | -187 | -173 | -211 | -96 | -61 | -33 |
| Profit before tax | 146 | 1.278 | 999 | -1.225 | 250 | 2 | -142 | -706 | 421 | 2.038 | -2.304 |
| Tax | 37 | 289 | 223 | -212 | 65 | -19 | -26 | -121 | 118 | 426 | -505 |
| Net profit | 109 | 990 | 776 | -1.012 | 185 | 21 | -116 | -585 | 303 | 1.612 | -1.799 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 2.049 | 5.222 | 5.788 | 4.752 | 5.571 | 4.566 | 3.517 | 3.214 | 5.155 | 2.966 |
| Equity | 109 | 1.109 | 1.397 | 235 | 419 | 440 | 324 | -261 | 43 | 1.655 | -144 |
| Long-term debt | 38 | 0 | 1.831 | 1.546 | 2.145 | 1.920 | 1.605 | 1.436 | 1.073 | 751 | 779 |
| Short-term debt | 239 | 940 | 1.980 | 4.007 | 2.187 | 3.211 | 2.577 | 2.341 | 2.099 | 2.669 | 2.158 |
| Total debt | 277 | 940 | 3.811 | 5.553 | 4.332 | 5.131 | 4.183 | 3.777 | 3.172 | 3.420 | 2.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GS Management | Management | 2019 | — | — |
HS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENTIA HOLDING DANMARK ApS | Company | 50.0% | 50.0% | 2022 |
RocketMedia ApS | Company | 33.3% | 33.3% | 2022 |
Grove Simplicity ApS | Company | 10.0% | 10.0% | 2019 |
Vivo Sales ApS | Company | 20.0% | 20.0% | 2014 |
R75 HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
Bornemann Holding ApS | Company | 33.3% | 33.3% | 2016 |
G51 HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jonathan Bornemann | Chief Executive Officer | 0 companies |
| Gert Steinsøe Lavsen | Management | 0 companies |
| Henrik Stær Grove | Management | 0 companies |
| Birgitte Lundgren Nielsen | Chairman | 0 companies |
| Christian Ruud | Board of Directors | 0 companies |
| Jakob Gaunø Stampe | Chairman | 0 companies |
| Jonas Vangekjær Jensen | Chairman | 0 companies |
| Rasmus Theodor Styrk | Chairman | 0 companies |