| Revenue | DKK 5,9M | -2% |
| EBITDA | DKK 5,9M | -44% |
| Net profit | DKK 2,5M | -59% |
| Total assets | DKK 158M | +2% |
| Equity | DKK 72,7M | +4% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -319 | -380 | 4.189 | 5.066 | 5.037 | 5.421 | 5.224 | 4.979 | 5.970 | 5.867 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -319 | -380 | 4.189 | 5.066 | 8.616 | 5.421 | 5.224 | -49 | 10.570 | 5.867 |
| Depreciation & amort. | -0 | -0 | -50 | -101 | -101 | -50 | -0 | -0 | -0 | -0 |
| EBIT | -319 | -380 | 4.139 | 4.966 | 8.515 | 5.371 | 5.224 | -49 | 10.570 | 5.867 |
| Net financials | -3 | -13 | -732 | -994 | -952 | -897 | -868 | -2.739 | -2.889 | -2.691 |
| Profit before tax | -322 | -393 | 3.408 | 3.972 | 7.563 | 4.474 | 4.355 | -2.788 | 7.680 | 3.176 |
| Tax | -0 | -0 | 593 | 735 | 1.662 | 982 | 956 | -633 | 1.687 | 696 |
| Net profit | -322 | -393 | 2.815 | 3.237 | 5.901 | 3.492 | 3.399 | -2.156 | 5.993 | 2.479 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69.323 | 126.378 | 136.869 | 140.327 | 145.912 | 151.168 | 152.158 | 148.136 | 155.280 | 157.985 |
| Equity | 47.978 | 47.584 | 50.399 | 53.636 | 59.537 | 63.029 | 66.428 | 64.272 | 70.265 | 72.744 |
| Long-term debt | 0 | 0 | 80.069 | 80.069 | 80.069 | 80.069 | 79.992 | 79.992 | 79.992 | 79.992 |
| Short-term debt | 21.345 | 77.842 | 3.896 | 4.053 | 2.947 | 6.893 | 4.557 | 3.812 | 3.951 | 4.177 |
| Total debt | 21.345 | 77.842 | 83.965 | 84.122 | 83.016 | 86.962 | 84.549 | 83.804 | 83.943 | 84.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
ST Founder | Founder | 2015 | — | — |
TS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Secure Musicon Holding A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 | |
HJ INVEST HOLTE ApS | Company | 5.0% | 5.0% | 2016 |
HESSELHOLT AXELSEN ApS | Company | 10.0% | 10.0% | 2016 |
OBA INVEST A/S | Company | 5.0% | 5.0% | 2016 |
MEOTRUPES A/S | Company | 5.0% | 5.0% | 2016 |
E. & J.H.. SKAGEN ApS | Company | 10.0% | 10.0% | 2016 |
MANNER HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
ALT TIL BARNET HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
RYVANG INVEST A/S | Company | 10.0% | 10.0% | 2016 |
Cirkel 5 Holding ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Bro Petersen | Management | 0 companies |
| Søren Tyge Sørensen | Founder | 0 companies |
| Thomas Steen Bloch-Heby | Management | 0 companies |
| Søren Steen Hansen | Board of Directors | 0 companies |
| Jan Grænge | Board of Directors | 0 companies |
| Lars Christian Holstein Holsteinborg | Board of Directors | 0 companies |
| Peter Jalsøe | Board of Directors | 0 companies |