| Revenue | DKK 9M | +11% |
| EBITDA | DKK -235K | -702% |
| Net profit | DKK 2,8M | +660% |
| Total assets | DKK 25,8M | +26% |
| Equity | DKK 20,7M | +12% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.761 | 3.843 | 2.690 | 4.149 | 6.727 | 7.670 | 8.870 | 8.103 | 9.019 |
| Staff expenses | -0 | -2.924 | -2.513 | -1.971 | -3.129 | -2.965 | -2.714 | -3.526 | -4.271 | -4.632 |
| EBITDA | -2.584 | -1.263 | -108 | -142 | -244 | 261 | 581 | -362 | 39 | -235 |
| Depreciation & amort. | -0 | -0 | -13 | -33 | -211 | -94 | -78 | -74 | -76 | -107 |
| EBIT | -2.584 | -1.263 | -121 | -175 | -455 | 166 | 503 | -436 | -37 | -342 |
| Net financials | 0 | 2.519 | 4.968 | 7.639 | 4.351 | 7.153 | 3.821 | 10.961 | -443 | 3.065 |
| Profit before tax | -2.584 | 1.256 | 4.846 | 7.464 | 3.896 | 7.320 | 4.325 | 10.525 | -480 | 2.723 |
| Tax | -0 | -294 | -42 | -32 | -103 | 37 | 114 | -103 | 13 | -32 |
| Net profit | -2.584 | 1.550 | 4.888 | 7.496 | 3.998 | 7.282 | 4.210 | 10.628 | -492 | 2.755 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.012 | 12.935 | 13.981 | 14.975 | 15.253 | 21.814 | 19.347 | 28.682 | 20.512 | 25.845 |
| Equity | 500 | 3.715 | 7.393 | 11.813 | 11.867 | 16.537 | 18.039 | 25.327 | 18.523 | 20.706 |
| Long-term debt | 0 | 3.750 | 0 | 0 | 58 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 5.470 | 6.587 | 3.101 | 3.309 | 5.242 | 1.275 | 3.314 | 1.157 | 1.860 |
| Total debt | 0 | 9.220 | 6.587 | 3.101 | 3.367 | 5.242 | 1.275 | 3.314 | 1.157 | 1.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KM Management | Management | 2016 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
MerMer Holding ApS | Company | 33.3% | 33.3% | 2024 |
Bacon People ApS | Company | 10.0% | 10.0% | 2023 |
MER MER FILM ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
KASPER WEDENDAHL HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
Bacon Group A/S | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Iermiin | Chief Executive Officer | 0 companies |
| Knud Martin Trolle | Management | 0 companies |
| Tomas Højgaard Kjeldsen | Chief Executive Officer | 0 companies |
| Magne Lyngner | Chief Executive Officer | 0 companies |
| Martin Werner | Board of Directors | 0 companies |
| Michael Christiansen | Chairman | 0 companies |
| Kasper Wedendahl | Board of Directors | 0 companies |
| Rikard Oluf Björlin | Board of Directors | 0 companies |