| Revenue | DKK 1,5M | -13% |
| EBITDA | DKK 89K | +106% |
| Net profit | DKK 2K | +100% |
| Total assets | DKK 2,7M | -7% |
| Equity | DKK -621K | +0% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 771 | 1.111 | 1.450 | 2.851 | 3.716 | 1.710 | 1.488 |
| Staff expenses | -721 | -797 | -890 | -2.191 | -3.435 | -3.188 | -1.399 |
| EBITDA | 50 | 314 | 560 | 660 | 281 | -1.478 | 89 |
| Depreciation & amort. | -73 | -174 | -342 | -161 | -19 | -31 | -21 |
| EBIT | -23 | 140 | 218 | 499 | 262 | -1.509 | 68 |
| Net financials | -12 | -12 | -20 | -31 | -80 | -98 | -92 |
| Profit before tax | -35 | 128 | 198 | 469 | 181 | -1.607 | -23 |
| Tax | -0 | 20 | 44 | 109 | 67 | -328 | -25 |
| Net profit | -35 | 108 | 154 | 360 | 114 | -1.279 | 2 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 953 | 1.596 | 2.154 | 3.016 | 3.180 | 2.886 | 2.682 |
| Equity | 175 | 282 | 437 | 796 | 911 | -623 | -621 |
| Long-term debt | 0 | 0 | 38 | 175 | 0 | 0 | 0 |
| Short-term debt | 779 | 1.293 | 1.652 | 2.045 | 2.269 | 3.509 | 3.303 |
| Total debt | 779 | 1.293 | 1.690 | 2.220 | 2.269 | 3.509 | 3.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
GR Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FB Media ApS | Company | 50.0% | 50.0% | 2016 |
Save NoR ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2023 | |
DAM JESPERSEN ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sand Boysen | Chief Executive Officer | 0 companies |
| Gitte Roger Nielsen | Management | 0 companies |
| Morten Jespersen | Chairman | 0 companies |