| Revenue | DKK -449K | -166% |
| EBITDA | DKK -7,6M | -1218% |
| Net profit | DKK -20,5M | -195% |
| Total assets | DKK 26,4M | -29% |
| Equity | DKK -3,9M | -124% |
| Employees | 129 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -114 | -117 | -115 | -113 | 19 | 81 | -118 | 683 | -449 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -114 | -117 | -115 | -113 | 19 | 81 | -118 | 683 | -7.633 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -327 | -0 | -0 |
| EBIT | -114 | -117 | -115 | -113 | 19 | 81 | -445 | 683 | -7.633 |
| Net financials | 33 | -0 | -4 | -12 | -6 | -192 | -4.740 | 20.895 | -14.779 |
| Profit before tax | -81 | -118 | -119 | -125 | 14 | -111 | -5.185 | 21.578 | -22.412 |
| Tax | -0 | -3 | -2 | -0 | -0 | -6 | -295 | -70 | -1.865 |
| Net profit | -81 | -115 | -117 | -125 | 14 | -106 | -4.890 | 21.648 | -20.547 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.055 | 31 | 112 | 758 | 2.472 | 6.742 | 17.483 | 37.284 | 26.381 |
| Equity | -31 | -146 | -263 | -388 | -375 | -480 | -4.925 | 16.600 | -3.901 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.086 | 177 | 375 | 1.146 | 2.846 | 7.222 | 22.407 | 20.684 | 30.283 |
| Total debt | 10.086 | 177 | 375 | 1.146 | 2.846 | 7.222 | 22.407 | 20.684 | 30.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ÞS Management | Management | 2025 | — | — |
MM Management | Management | 2025 | — | — |
KW Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thor Film ApS | Company | 33.3% | 33.3% | 2024 |
SCANBOX GROUP ApS | Company | 33.3% | 33.3% | 2024 |
Torben Thorup Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Þórir Snær Sigurjónsson | Management | 0 companies |
| Merete Martensen Christensen | Management | 0 companies |
| Kim William Beich | Management | 0 companies |