| Revenue | DKK 2,7M | -78% |
| EBITDA | DKK 588K | -47% |
| Net profit | DKK 292K | -59% |
| Total assets | DKK 5,8M | +37% |
| Equity | DKK 3,3M | +6% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.042 | 3.166 | 5.402 | 7.346 | 9.552 | 12.130 | 12.382 | 2.737 |
| Staff expenses | -220 | -296 | -647 | -1.138 | -1.716 | -1.508 | -1.653 | -2.149 |
| EBITDA | -3 | 430 | 614 | 957 | 635 | 807 | 1.101 | 588 |
| Depreciation & amort. | -0 | -40 | -41 | -41 | -54 | -127 | -101 | -110 |
| EBIT | -3 | 390 | 573 | 915 | 581 | 680 | 1.001 | 478 |
| Net financials | -12 | -14 | -14 | -43 | -5 | -4 | -74 | -40 |
| Profit before tax | -15 | 376 | 558 | 873 | 576 | 676 | 926 | 438 |
| Tax | -0 | 80 | 126 | 199 | 111 | 168 | 212 | 146 |
| Net profit | -15 | 296 | 432 | 674 | 464 | 508 | 714 | 292 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 468 | 1.043 | 1.398 | 2.410 | 2.647 | 3.384 | 4.202 | 5.777 |
| Equity | 36 | 331 | 763 | 1.437 | 1.901 | 2.409 | 3.123 | 3.303 |
| Long-term debt | 230 | 356 | 160 | 115 | 115 | 115 | 520 | 232 |
| Short-term debt | 202 | 355 | 475 | 858 | 630 | 860 | 559 | 2.242 |
| Total debt | 432 | 711 | 635 | 973 | 745 | 975 | 1.079 | 2.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2017 | — | — |
SL Founder | Founder | 2017 | — | — |
EV Founder | Founder | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bukdal Invest ApS | Company | 50.0% | 50.0% | 2023 |
PAS NORMAL STUDIOS ApS | Company | 20.0% | 20.0% | 2018 |
Casper Pedersen Holding ApS | Company | 15.0% | 15.0% | 2023 |
Simon Guldhammer ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Joakim Kølpin Bukdal | Management | 0 companies |
| Simon Lien Andreassen | Founder | 0 companies |
| Emil Vestergaard Brandt | Founder | 0 companies |