| Revenue | DKK 13,5M | +209% |
| EBITDA | DKK 455K | +104% |
| Net profit | DKK -3M | +78% |
| Total assets | DKK 34,3M | +68% |
| Equity | DKK 17,5M | +121% |
| Employees | 20 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 28 | -311 | 2.506 | 5.573 | 10.959 | 2.121 | 4.360 | 13.473 |
| Staff expenses | -21 | -0 | -924 | -2.266 | -4.653 | -7.898 | -11.443 | -14.789 | -13.018 |
| EBITDA | 2 | 28 | -1.236 | 239 | -2.020 | -7.340 | -9.323 | -10.429 | 455 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -603 | -1.050 | -1.243 | -2.448 | -2.403 |
| EBIT | 2 | 28 | -1.236 | 239 | -2.623 | -8.390 | -10.566 | -12.877 | -1.948 |
| Net financials | 0 | -0 | -22 | 9 | -16 | -256 | -365 | -661 | -1.009 |
| Profit before tax | 2 | 28 | -1.257 | 249 | -2.639 | -8.074 | -10.931 | -13.538 | -2.957 |
| Tax | 0 | 7 | -241 | 69 | -570 | -944 | -0 | -0 | -0 |
| Net profit | 2 | 21 | -1.016 | 179 | -2.069 | -7.130 | -10.931 | -13.538 | -2.957 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76 | 244 | 1.650 | 6.268 | 9.596 | 32.245 | 25.751 | 20.443 | 34.290 |
| Equity | 2 | 23 | 1.007 | 4.213 | 2.144 | 25.902 | 19.971 | 7.933 | 17.515 |
| Long-term debt | 0 | 0 | 0 | 97 | 4.117 | 3.104 | 3.310 | 10.038 | 10.402 |
| Short-term debt | 75 | 221 | 643 | 1.890 | 3.335 | 3.239 | 2.471 | 2.472 | 6.373 |
| Total debt | 75 | 221 | 643 | 1.987 | 7.452 | 6.343 | 5.781 | 12.510 | 16.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Founder | Founder | 2016 | — | — |
CL Management | Management | 2023 | — | — |
| Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
DICO ApS | Company | 20.0% | 20.0% | 2024 |
Sasja Dalgaard Holding ApS | Company | 5.0% | 5.0% | 2024 |
CASPER BLOM ApS | Company | 5.0% | 5.0% | 2024 |
MEHI ApS | Company | 5.0% | 5.0% | 2024 |
Zopott ApS | Company | 5.0% | 5.0% | 2024 |
HOCSE Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
Lux Media Group ApS | Company | 33.3% | 33.3% | 2020 |
Copyright Agent Holding ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Refner | Founder | 0 companies |
| Christoffer Leif Feilberg | Management | 0 companies |
| Henrik Otto Charles Sommerlund Eggert | Founder | 0 companies |
| Morten Kenneth Elk | Chairman | 0 companies |
| Henrik Richard Hasselbalch Busch | Board of Directors | 0 companies |
| Malene Lei Raben | Board of Directors | 0 companies |
| Casper Blom | Board of Directors | 0 companies |
| Tina Høgsted Svanberg | Board of Directors | 0 companies |
| Jakob Hansen | Board of Directors | 0 companies |
| Poul Broeng Oddershede | Board of Directors | 0 companies |
| Jesper Genter Lohmann | Board of Directors | 0 companies |
| Kristian Lautrup-Nielsen | Board of Directors | 0 companies |