| Revenue | DKK 762K | -57% |
| EBITDA | DKK -528K | -7532% |
| Net profit | DKK -539K | +65% |
| Total assets | DKK 301K | -65% |
| Equity | DKK -4,7M | -13% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | -980 | 1.314 | 2.231 | -1.582 | 1.836 | 2.307 | 1.759 | 762 |
| Staff expenses | -7.266 | -29.379 | -8.732 | -7.521 | -3.630 | -2.362 | -2.270 | -1.766 | -1.290 |
| EBITDA | -7.240 | -30.359 | -7.418 | -5.290 | -5.212 | -526 | 37 | -7 | -528 |
| Depreciation & amort. | 318 | -1.842 | -5.989 | -1.055 | -59 | -325 | -0 | -0 | -0 |
| EBIT | -7.558 | -32.201 | -13.407 | -6.345 | -5.271 | -851 | 37 | -7 | -528 |
| Net financials | -1.202 | -3.548 | -11.870 | -27.802 | -2.042 | -2.450 | -2.851 | -1.523 | -12 |
| Profit before tax | -8.760 | -35.748 | -25.277 | -34.147 | -7.313 | -3.300 | -2.814 | -1.530 | -539 |
| Tax | -504 | -1.738 | -1.898 | -230 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -8.256 | -34.010 | -23.380 | -33.917 | -7.313 | -3.300 | -2.814 | -1.530 | -539 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.923 | 7.756 | 32.212 | 4.803 | 1.591 | 411 | 553 | 854 | 301 |
| Equity | 1.499 | -3.885 | 20.959 | -12.957 | -20.270 | -23.571 | -26.384 | -4.111 | -4.651 |
| Long-term debt | 3.904 | 8.537 | 9.561 | 14.709 | 16.091 | 17.691 | 25.832 | 4.219 | 4.242 |
| Short-term debt | 2.521 | 3.104 | 1.691 | 3.052 | 5.771 | 6.290 | 1.105 | 746 | 710 |
| Total debt | 6.425 | 11.640 | 11.253 | 17.761 | 21.862 | 23.982 | 26.937 | 4.965 | 4.952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PS Management | Management | 2015 | — | — |
UH Management | Management | 2016 | — | — |
JA Management | Management | 2016 | — | — |
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bluezone Holding ApS | Company | 5.0% | 5.0% | 2015 |
STRATEGIGA ApS | Company | 5.0% | 5.0% | 2016 |
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2021 |
FIXTR ApS | Company | 50.0% | 50.0% | 2014 |
COLEGO A/S | Company | 33.3% | 33.3% | 2015 |
Skjalm Holding ApS | Company | 10.0% | 10.0% | 2015 |
Transel Invest ApS | Company | 10.0% | 10.0% | 2015 |
Web Group Holding Aarhus ApS | Company | 25.0% | 25.0% | 2016 |
Nørd ApS | Company | 10.0% | 10.0% | 2016 |
NCP-IVS FUND III K/S | Company | 66.7% | 66.7% | 2021 |
NEW MEDIA CREW ApS | Company | 10.0% | 10.0% | 2015 |
SJELBORG INVEST ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nicholaisen | Chief Executive Officer | 0 companies |
| Peder Skjalm Lissner | Management | 0 companies |
| Uffe Hyldgaard | Management | 0 companies |
| Jacob Arup Bratting Pedersen | Management | 0 companies |
| Martin Sylvest Lavlund | Management | 0 companies |
| Peter Christian Mægbæk Madsen | Chairman | 0 companies |
| Kim Wiencken | Board of Directors | 0 companies |
| Rikke Sylvest Lavlund | Chairman | 0 companies |
| Kim Koldtoft | Board of Directors | 0 companies |
| Anne-Lise Lavlund | Board of Directors | 0 companies |
| Michael Mandahl | Board of Directors | 0 companies |
| Rasmus Tim Bjerngaard | Chairman | 0 companies |
| Hans Jørgen Sjelborg Krabbenhøft | Board of Directors | 0 companies |
| Thomas Weilby Knudsen | Board of Directors | 0 companies |