| Revenue | DKK 239K | -167% |
| EBITDA | DKK -887K | +11% |
| Net profit | DKK -809K | -19% |
| Total assets | DKK 5M | -24% |
| Equity | DKK 4,4M | -15% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 30 | 40 | 773 | -790 | -12 | -360 | 239 |
| Staff expenses | -0 | -39 | -464 | -455 | -581 | -633 | -1.126 |
| EBITDA | 30 | 0 | -819 | -1.245 | -594 | -992 | -887 |
| Depreciation & amort. | -0 | -0 | -49 | -0 | -94 | -94 | -94 |
| EBIT | 30 | 0 | -868 | -1.245 | -687 | -1.086 | -981 |
| Net financials | -1 | -4 | -43 | -74 | -98 | -95 | -71 |
| Profit before tax | 29 | -4 | -910 | -1.319 | -785 | -1.182 | -1.052 |
| Tax | 6 | -0 | -0 | -613 | 20 | -500 | -243 |
| Net profit | 22 | -4 | -910 | -706 | -806 | -681 | -809 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 47 | 310 | 1.281 | 2.867 | 2.343 | 6.608 | 5.039 |
| Equity | 22 | 18 | -62 | 1.482 | 676 | 5.247 | 4.438 |
| Long-term debt | 0 | 0 | 1.000 | 959 | 757 | 323 | 0 |
| Short-term debt | 25 | 291 | 343 | 426 | 910 | 1.038 | 602 |
| Total debt | 25 | 291 | 1.343 | 1.385 | 1.666 | 1.361 | 602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BruceVillads Holding ApS | Company | 25.0% | 25.0% | 2020 |
Rango Holding ApS | Company | 25.0% | 25.0% | 2020 |
Crebo Invest ApS | Company | 10.0% | 10.0% | 2023 |
Casjo Holding ApS | Company | 10.0% | 10.0% | 2025 |
DanBAN Co-investment Fond I K/S | Company | 5.0% | 5.0% | 2021 |
RUOK Holding ApS | Company | 10.0% | 10.0% | 2020 |
Sowa Sound ApS | Company | 10.0% | 10.0% | 2022 |
Cani Invest Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Ranch | Chief Executive Officer | 0 companies |
| Mads Søholt Vraa | Management | 0 companies |
| Villads Kingston Kløve | Deputy Chairman | 0 companies |
| Henrik Christensen | Board of Directors | 0 companies |
| Allan Sønderskov Darre | Board of Directors | 0 companies |
| Flemming Sørensen | Board of Directors | 0 companies |
| Michael Rohde Böwadt | Chairman | 0 companies |
| Claus Michael Oest Lensbøl | Deputy Chairman | 0 companies |