| Revenue | DKK 6,9M | +112% |
| EBITDA | DKK 3,5M | +251% |
| Net profit | DKK 1,8M | +1031% |
| Total assets | DKK 19,5M | +84% |
| Equity | DKK 3,9M | +89% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -769 | 663 | 2.096 | 2.264 | 2.322 | 3.260 | 6.913 |
| Staff expenses | -148 | -924 | -1.389 | -1.723 | -1.961 | -2.269 | -3.434 |
| EBITDA | -918 | -261 | 707 | 541 | 361 | 991 | 3.479 |
| Depreciation & amort. | -0 | -39 | -39 | -88 | -127 | -388 | -514 |
| EBIT | -918 | -300 | 668 | 453 | 234 | 603 | 2.966 |
| Net financials | -76 | -37 | -92 | -90 | -187 | -391 | -600 |
| Profit before tax | -994 | -337 | 575 | 364 | 47 | 212 | 2.366 |
| Tax | -219 | -74 | 132 | 81 | -41 | 49 | 521 |
| Net profit | -776 | -263 | 443 | 283 | 88 | 163 | 1.845 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.193 | 1.311 | 3.172 | 4.618 | 6.663 | 10.606 | 19.502 |
| Equity | -276 | -82 | 360 | 1.815 | 1.903 | 2.066 | 3.911 |
| Long-term debt | 0 | 0 | 0 | 373 | 0 | 460 | 332 |
| Short-term debt | 1.468 | 1.393 | 2.812 | 2.430 | 4.629 | 7.900 | 14.747 |
| Total debt | 1.468 | 1.393 | 2.812 | 2.803 | 4.629 | 8.361 | 15.080 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2017 | — | — |
TF Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Theo Ginman Holding ApS | Company | 33.3% | 33.3% | 2017 |
Jonathan Rasmussen Holding ApS | Company | 33.3% | 33.3% | 2018 |
JensenGroup Investment Fund K/S | Company | 5.0% | 5.0% | 2018 |
Peter Sandberg Management ApS | Company | 5.0% | 5.0% | 2017 |
JENSENGROUP MEDIA HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonathan Rasmussen | Management | 0 companies |
| Theo Fischer Ginman | Management | 0 companies |
| Peter Sandberg | Board of Directors | 0 companies |
| Steen Ulf Jensen | Chairman | 0 companies |
| Jesper Holst Schmidt | Board of Directors | 0 companies |