| Revenue | DKK 572K | +13% |
| EBITDA | DKK 36K | -52% |
| Net profit | DKK -47K | -246% |
| Total assets | DKK 2,5M | +20% |
| Equity | DKK 932K | -5% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 190 | 378 | 414 | 527 | 1.224 | 1.164 | 803 | 507 | 572 |
| Staff expenses | -207 | -241 | -271 | -283 | -347 | -491 | -492 | -434 | -536 |
| EBITDA | -16 | 137 | 143 | 244 | 877 | 674 | 311 | 74 | 36 |
| Depreciation & amort. | -6 | -8 | -14 | -15 | -16 | -5 | -4 | -5 | -12 |
| EBIT | -22 | 130 | 129 | 230 | 860 | 669 | 307 | 68 | 24 |
| Net financials | -27 | -20 | -16 | -4 | -27 | 5 | -53 | -39 | -90 |
| Profit before tax | -49 | 110 | 113 | 225 | 833 | 674 | 253 | 29 | -66 |
| Tax | -9 | 26 | 26 | 51 | 184 | 157 | 38 | -3 | -19 |
| Net profit | -40 | 84 | 87 | 174 | 649 | 517 | 215 | 32 | -47 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 366 | 676 | 783 | 1.029 | 2.191 | 1.807 | 1.788 | 2.075 | 2.491 |
| Equity | -34 | 50 | 137 | 296 | 915 | 1.132 | 1.047 | 980 | 932 |
| Long-term debt | 81 | 78 | 73 | 77 | 94 | 74 | 28 | 29 | 32 |
| Short-term debt | 318 | 547 | 573 | 656 | 1.181 | 581 | 656 | 1.012 | 1.490 |
| Total debt | 399 | 625 | 646 | 733 | 1.276 | 655 | 684 | 1.041 | 1.522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
So Animated ApS | Company | 33.3% | 33.3% | 2015 |
AUXILIUM ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steven Arthur Philip Russell | Management | 0 companies |
| Bruce Gordon McMichael Davidson | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |