| Revenue | DKK 3,9M | +52% |
| EBITDA | DKK -1,1M | +37% |
| Net profit | DKK -1,9M | +40% |
| Total assets | DKK 1,9M | -7% |
| Equity | DKK -3,3M | -141% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.620 | 1.997 | -1.191 | -148 | 1.648 | 2.544 | 3.866 |
| Staff expenses | -2.668 | -4.341 | -5.874 | -5.728 | -3.647 | -4.304 | -4.978 |
| EBITDA | -1.048 | -2.343 | -7.064 | -5.876 | -1.999 | -1.759 | -1.113 |
| Depreciation & amort. | -720 | -1.399 | -1.773 | -2.148 | -2.148 | -1.428 | -750 |
| EBIT | -1.768 | -3.742 | -8.838 | -8.024 | -4.147 | -3.188 | -1.863 |
| Net financials | -48 | -441 | -775 | -766 | -290 | -9 | -61 |
| Profit before tax | -1.816 | -4.183 | -9.613 | -8.790 | -4.437 | -3.197 | -1.924 |
| Tax | -391 | -903 | -2.302 | 6 | -0 | -0 | -0 |
| Net profit | -1.425 | -3.280 | -7.310 | -8.796 | -4.437 | -3.197 | -1.924 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 10.828 | 17.173 | 12.169 | 9.119 | 5.392 | 2.013 | 1.881 |
| Equity | 4.958 | 7.245 | 3.216 | 2.417 | 1.838 | -1.360 | -3.283 |
| Long-term debt | 1.665 | 4.786 | 3.321 | 486 | 495 | 513 | 529 |
| Short-term debt | 2.825 | 3.791 | 5.632 | 6.216 | 3.059 | 2.860 | 4.635 |
| Total debt | 4.490 | 8.577 | 8.953 | 6.702 | 3.555 | 3.372 | 5.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4AM ApS | Company | 33.3% | 33.3% | 2021 |
IGNISIA ApS | Company | 33.3% | 33.3% | 2019 |
Dansk Medie Invest ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Marquard | Chief Executive Officer | 0 companies |
| Susanne Brønnum-Hyttel | Chairman | 0 companies |
| Thomas Troels Hildebrandt | Board of Directors | 0 companies |
| Henrik Kaa Andersen | Board of Directors | 0 companies |
| Christian Wrede Scherfig | Deputy Chairman | 0 companies |
| Lars Krogsgaard | Chairman | 0 companies |
| Mark Christian Hvidberg da Silva | Board of Directors | 0 companies |
| Niklas Marschall | Board of Directors | 0 companies |
| Mie Elmkvist Schneider | Board of Directors | 0 companies |